Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.62)
DCF
$110.73
+110.4%
Graham Number
$111.61
+112.1%
Reverse DCF
—
implied g: 34.1%
DDM
$55.62
+5.7%
EV/EBITDA
$52.62
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $17.17M
Rev: 48.4% / EPS: 43.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$110.73
Current Price$52.62
Upside / Downside+110.4%
Net Debt (used)$2.68M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
40.4%
44.4%
48.4%
52.4%
56.4%
7.0%
$133.51
$153.34
$175.46
$200.08
$227.41
8.0%
$104.34
$119.77
$136.99
$156.14
$177.40
9.0%
$84.43
$96.86
$110.73
$126.16
$143.28
10.0%
$70.05
$80.33
$91.79
$104.53
$118.66
11.0%
$59.25
$67.90
$77.54
$88.27
$100.16
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $9.15
Yahoo: $60.51
Results
Graham Number$111.61
Current Price$52.62
Margin of Safety+112.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.62
Implied Near-term FCF Growth34.1%
Historical Revenue Growth48.4%
Historical Earnings Growth43.6%
Base FCF (TTM)$17.17M
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: $2.70
Results
DDM Intrinsic Value / share$55.62
Current Price$52.62
Upside / Downside+5.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $24.49M
Current: 63.6×
Default: $2.68M
Results
Implied Equity Value / share$52.62
Current Price$52.62
Upside / Downside-0.0%
Implied EV$1.56B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)