Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($177.50)
DCF
$55.75
-68.6%
Graham Number
—
—
Reverse DCF
—
implied g: 27.0%
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $103.46M
Rev: — / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$55.75
Current Price$177.50
Upside / Downside-68.6%
Net Debt (used)-$275.10M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$56.17
$66.04
$77.53
$90.83
$106.15
8.0%
$47.48
$55.43
$64.66
$75.33
$87.61
9.0%
$41.46
$48.08
$55.75
$64.61
$74.80
10.0%
$37.04
$42.68
$49.22
$56.76
$65.41
11.0%
$33.65
$38.56
$44.23
$50.76
$58.25
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-1.92
Yahoo: $7.86
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$177.50
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$177.50
Implied Near-term FCF Growth27.0%
Historical Revenue Growth—
Historical Earnings Growth—
Base FCF (TTM)$103.46M
Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.
4 — Dividend Discount Model (DDM)
Assumptions
Yahoo: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.