Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($80.95)
DCF
$2377.28
+2836.7%
Graham Number
$58.42
-27.8%
Reverse DCF
—
implied g: 6.4%
DDM
$26.78
-66.9%
EV/EBITDA
$97.84
+20.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $10.53B
Rev: 4.8% / EPS: 63.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$2373.19
Current Price$80.95
Upside / Downside+2831.7%
Net Debt (used)$61.39B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
55.3%
59.3%
63.3%
67.3%
71.3%
7.0%
$2979.16
$3384.06
$3831.51
$4324.76
$4867.26
8.0%
$2304.09
$2617.55
$2963.89
$3345.65
$3765.47
9.0%
$1844.44
$2095.66
$2373.19
$2679.06
$3015.38
10.0%
$1513.48
$1719.90
$1947.91
$2199.17
$2475.40
11.0%
$1265.34
$1438.19
$1629.10
$1839.43
$2070.64
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.39
Yahoo: $44.74
Results
Graham Number$58.42
Current Price$80.95
Margin of Safety-27.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$80.95
Implied Near-term FCF Growth6.4%
Historical Revenue Growth4.8%
Historical Earnings Growth63.3%
Base FCF (TTM)$10.53B
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: $1.30
Results
DDM Intrinsic Value / share$26.78
Current Price$80.95
Upside / Downside-66.9%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $19.42B
Current: 11.8×
Default: $61.39B
Results
Implied Equity Value / share$97.84
Current Price$80.95
Upside / Downside+20.9%
Implied EV$229.75B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)