Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($13.01)
DCF
$21131.34
+162323.8%
Graham Number
$254.78
+1858.4%
Reverse DCF
—
implied g: -20.0%
DDM
$8.24
-36.7%
EV/EBITDA
$24435.51
+187721.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $222.37B
Rev: -11.8% / EPS: -25.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$21131.34
Current Price$13.01
Upside / Downside+162323.8%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$21312.88
$25622.81
$30636.92
$36440.19
$43124.25
8.0%
$17520.52
$20989.50
$25019.13
$29676.74
$35034.88
9.0%
$14892.56
$17781.05
$21131.34
$24998.60
$29442.28
10.0%
$12963.35
$15427.55
$18281.49
$21571.48
$25347.43
11.0%
$11486.34
$13627.29
$16103.20
$18953.70
$22221.43
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.72
Yahoo: $4007.12
Results
Graham Number$254.78
Current Price$13.01
Margin of Safety+1858.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$13.01
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth-11.8%
Historical Earnings Growth-25.7%
Base FCF (TTM)$222.37B
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: $0.40
Results
DDM Intrinsic Value / share$8.24
Current Price$13.01
Upside / Downside-36.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $376.21B
Current: —×
Default: $0
Results
Implied Equity Value / share$24435.51
Current Price$13.01
Upside / Downside+187721.0%
Implied EV$4.51T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)