Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($42.24)
DCF
$18.24
-56.8%
Graham Number
—
—
Reverse DCF
—
implied g: 19.5%
DDM
$64.89
+53.6%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $13.51M
Rev: -2.4% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$18.24
Current Price$42.24
Upside / Downside-56.8%
Net Debt (used)$1.37M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$18.40
$22.14
$26.50
$31.54
$37.34
8.0%
$15.11
$18.12
$21.62
$25.66
$30.32
9.0%
$12.83
$15.33
$18.24
$21.60
$25.46
10.0%
$11.15
$13.29
$15.77
$18.63
$21.90
11.0%
$9.87
$11.73
$13.88
$16.35
$19.19
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-1.99
Yahoo: $39.31
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$42.24
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$42.24
Implied Near-term FCF Growth19.5%
Historical Revenue Growth-2.4%
Historical Earnings Growth—
Base FCF (TTM)$13.51M
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.