Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($35.50)
DCF
$177.92
+401.2%
Graham Number
$42.27
+19.1%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 19.3% / EPS: 38.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$177.92
Current Price$35.50
Upside / Downside+401.2%
Net Debt (used)-$586.63M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
30.7%
34.7%
38.7%
42.7%
46.7%
7.0%
$177.92
$177.92
$177.92
$177.92
$177.92
8.0%
$177.92
$177.92
$177.92
$177.92
$177.92
9.0%
$177.92
$177.92
$177.92
$177.92
$177.92
10.0%
$177.92
$177.92
$177.92
$177.92
$177.92
11.0%
$177.92
$177.92
$177.92
$177.92
$177.92
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.08
Yahoo: $25.79
Results
Graham Number$42.27
Current Price$35.50
Margin of Safety+19.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$35.50
Implied Near-term FCF Growth—
Historical Revenue Growth19.3%
Historical Earnings Growth38.7%
Base FCF (TTM)—
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.