Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($154.97)
DCF
$305.84
+97.4%
Graham Number
$76.46
-50.7%
Reverse DCF
—
implied g: 9.9%
DDM
—
—
EV/EBITDA
$154.02
-0.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $665.44M
Rev: 5.9% / EPS: 22.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$305.84
Current Price$154.97
Upside / Downside+97.4%
Net Debt (used)-$1.04B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
14.4%
18.4%
22.4%
26.4%
30.4%
7.0%
$335.55
$393.88
$460.46
$536.13
$621.80
8.0%
$270.09
$316.20
$368.79
$428.53
$496.13
9.0%
$225.11
$262.84
$305.84
$354.66
$409.86
10.0%
$192.40
$224.05
$260.09
$300.98
$347.20
11.0%
$167.61
$194.66
$225.44
$260.34
$299.76
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $9.62
Yahoo: $27.01
Results
Graham Number$76.46
Current Price$154.97
Margin of Safety-50.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$154.97
Implied Near-term FCF Growth9.9%
Historical Revenue Growth5.9%
Historical Earnings Growth22.4%
Base FCF (TTM)$665.44M
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$154.97
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $891.50M
Current: 17.4×
Default: -$1.04B
Results
Implied Equity Value / share$154.02
Current Price$154.97
Upside / Downside-0.6%
Implied EV$15.49B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)