Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($110.55)
DCF
$64.58
-41.6%
Graham Number
$56.63
-48.8%
Reverse DCF
—
implied g: 18.0%
DDM
$55.62
-49.7%
EV/EBITDA
$113.01
+2.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.38B
Rev: 2.4% / EPS: 11.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$64.58
Current Price$110.55
Upside / Downside-41.6%
Net Debt (used)$21.28B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
3.4%
7.4%
11.4%
15.4%
19.4%
7.0%
$68.98
$89.09
$112.32
$139.01
$169.55
8.0%
$49.47
$65.54
$84.07
$105.34
$129.66
9.0%
$36.01
$49.28
$64.58
$82.12
$102.16
10.0%
$26.16
$37.41
$50.35
$65.18
$82.10
11.0%
$18.66
$28.36
$39.51
$52.28
$66.84
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.54
Yahoo: $25.73
Results
Graham Number$56.63
Current Price$110.55
Margin of Safety-48.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$110.55
Implied Near-term FCF Growth18.0%
Historical Revenue Growth2.4%
Historical Earnings Growth11.4%
Base FCF (TTM)$2.38B
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$110.55
Upside / Downside-49.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $9.06B
Current: 10.0×
Default: $21.28B
Results
Implied Equity Value / share$113.01
Current Price$110.55
Upside / Downside+2.2%
Implied EV$90.37B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)