Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($101.05)
DCF
$6.76
-93.3%
Graham Number
$84.52
-16.4%
Reverse DCF
—
—
DDM
$64.27
-36.4%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 16.7% / EPS: 46.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6.76
Current Price$101.05
Upside / Downside-93.3%
Net Debt (used)-$6.26B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
38.6%
42.6%
46.6%
50.6%
54.6%
7.0%
$6.76
$6.76
$6.76
$6.76
$6.76
8.0%
$6.76
$6.76
$6.76
$6.76
$6.76
9.0%
$6.76
$6.76
$6.76
$6.76
$6.76
10.0%
$6.76
$6.76
$6.76
$6.76
$6.76
11.0%
$6.76
$6.76
$6.76
$6.76
$6.76
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.27
Yahoo: $50.64
Results
Graham Number$84.52
Current Price$101.05
Margin of Safety-16.4%
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$101.05
Implied Near-term FCF Growth—
Historical Revenue Growth16.7%
Historical Earnings Growth46.6%
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.