Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($50.25)
DCF
$-78.20
-255.6%
Graham Number
$78.73
+56.7%
Reverse DCF
—
—
DDM
$52.74
+4.9%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 12.1% / EPS: 7.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-78.20
Current Price$50.25
Upside / Downside-255.6%
Net Debt (used)$2.25B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
4.1%
8.1%
12.1%
16.1%
20.1%
7.0%
$-78.20
$-78.20
$-78.20
$-78.20
$-78.20
8.0%
$-78.20
$-78.20
$-78.20
$-78.20
$-78.20
9.0%
$-78.20
$-78.20
$-78.20
$-78.20
$-78.20
10.0%
$-78.20
$-78.20
$-78.20
$-78.20
$-78.20
11.0%
$-78.20
$-78.20
$-78.20
$-78.20
$-78.20
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.11
Yahoo: $45.09
Results
Graham Number$78.73
Current Price$50.25
Margin of Safety+56.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$50.25
Implied Near-term FCF Growth—
Historical Revenue Growth12.1%
Historical Earnings Growth7.2%
Base FCF (TTM)—
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.