Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($16.03)
DCF
—
—
Graham Number
$31.96
+99.4%
Reverse DCF
—
implied g: 65.0%
DDM
$33.58
+109.5%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $9.69B
Rev: -24.3% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share—
Current Price$16.03
Upside / Downside—
Net Debt (used)$49.92B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
—
—
—
—
—
8.0%
—
—
—
—
—
9.0%
—
—
—
—
—
10.0%
—
—
—
—
—
11.0%
—
—
—
—
—
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.20
Yahoo: $20.67
Results
Graham Number$31.96
Current Price$16.03
Margin of Safety+99.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$16.03
Implied Near-term FCF Growth65.0%
Historical Revenue Growth-24.3%
Historical Earnings Growth—
Base FCF (TTM)$9.69B
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.