Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.10)
DCF
$258401984.00
+1029489876.1%
Graham Number
$44.93
+79.0%
Reverse DCF
—
—
DDM
$36.67
+46.1%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 80.5% / EPS: 65.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$258401984.00
Current Price$25.10
Upside / Downside+1029489876.1%
Net Debt (used)-$258.40M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
72.5%
76.5%
80.5%
84.5%
88.5%
7.0%
$258401984.00
$258401984.00
$258401984.00
$258401984.00
$258401984.00
8.0%
$258401984.00
$258401984.00
$258401984.00
$258401984.00
$258401984.00
9.0%
$258401984.00
$258401984.00
$258401984.00
$258401984.00
$258401984.00
10.0%
$258401984.00
$258401984.00
$258401984.00
$258401984.00
$258401984.00
11.0%
$258401984.00
$258401984.00
$258401984.00
$258401984.00
$258401984.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.22
Yahoo: $27.87
Results
Graham Number$44.93
Current Price$25.10
Margin of Safety+79.0%
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$25.10
Implied Near-term FCF Growth—
Historical Revenue Growth80.5%
Historical Earnings Growth65.7%
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.