Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($28.38)
DCF
$1181473.18
+4162948.6%
Graham Number
$14.74
-48.1%
Reverse DCF
—
implied g: -1.8%
DDM
—
—
EV/EBITDA
$28.73
+1.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $432.81M
Rev: 14.2% / EPS: 277.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1181473.18
Current Price$28.38
Upside / Downside+4162948.6%
Net Debt (used)$469.28M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
269.8%
273.8%
277.8%
281.8%
285.8%
7.0%
$1784357.98
$1882964.29
$1985882.56
$2093252.70
$2205217.60
8.0%
$1352819.74
$1427576.90
$1505603.06
$1587004.28
$1671888.89
9.0%
$1061584.12
$1120246.08
$1181473.18
$1245348.63
$1311957.45
10.0%
$853930.92
$901116.95
$950366.25
$1001745.77
$1055323.87
11.0%
$699884.90
$738557.63
$778921.34
$821030.90
$864942.33
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.09
Yahoo: $8.86
Results
Graham Number$14.74
Current Price$28.38
Margin of Safety-48.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$28.38
Implied Near-term FCF Growth-1.8%
Historical Revenue Growth14.2%
Historical Earnings Growth277.8%
Base FCF (TTM)$432.81M
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.
DDM Intrinsic Value / share—
Current Price$28.38
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $667.79M
Current: 7.7×
Default: $469.28M
Results
Implied Equity Value / share$28.73
Current Price$28.38
Upside / Downside+1.2%
Implied EV$5.16B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)