Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($17.41)
DCF
$768.92
+4316.5%
Graham Number
$4.69
-73.1%
Reverse DCF
—
implied g: -20.0%
DDM
$23.90
+37.3%
EV/EBITDA
$17.38
-0.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.62B
Rev: 1.2% / EPS: 7.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$770.37
Current Price$17.41
Upside / Downside+4324.8%
Net Debt (used)$4.15B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-0.5%
3.5%
7.5%
11.5%
15.5%
7.0%
$790.59
$970.07
$1178.25
$1418.53
$1694.55
8.0%
$626.27
$770.26
$937.05
$1129.33
$1349.97
9.0%
$512.59
$632.10
$770.37
$929.56
$1112.05
10.0%
$429.28
$530.93
$648.38
$783.44
$938.11
11.0%
$365.62
$453.68
$555.29
$672.01
$805.52
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.47
Yahoo: $2.08
Results
Graham Number$4.69
Current Price$17.41
Margin of Safety-73.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$17.41
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth1.2%
Historical Earnings Growth7.5%
Base FCF (TTM)$1.62B
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: $1.16
Results
DDM Intrinsic Value / share$23.90
Current Price$17.41
Upside / Downside+37.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.66B
Current: 1.8×
Default: $4.15B
Results
Implied Equity Value / share$17.38
Current Price$17.41
Upside / Downside-0.2%
Implied EV$4.80B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)