Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.52)
DCF
$17.78
-39.8%
Graham Number
$15.08
-48.9%
Reverse DCF
—
implied g: 11.3%
DDM
—
—
EV/EBITDA
$29.77
+0.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $484.35M
Rev: 2.3% / EPS: -35.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$17.78
Current Price$29.52
Upside / Downside-39.8%
Net Debt (used)$2.78B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$18.01
$23.39
$29.66
$36.92
$45.28
8.0%
$13.26
$17.60
$22.64
$28.46
$35.16
9.0%
$9.98
$13.59
$17.78
$22.61
$28.17
10.0%
$7.56
$10.65
$14.21
$18.33
$23.05
11.0%
$5.72
$8.39
$11.49
$15.05
$19.14
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.86
Yahoo: $11.75
Results
Graham Number$15.08
Current Price$29.52
Margin of Safety-48.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.52
Implied Near-term FCF Growth11.3%
Historical Revenue Growth2.3%
Historical Earnings Growth-35.9%
Base FCF (TTM)$484.35M
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$29.52
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $980.80M
Current: 12.6×
Default: $2.78B
Results
Implied Equity Value / share$29.77
Current Price$29.52
Upside / Downside+0.9%
Implied EV$12.36B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)