Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($23.72)
DCF
$318.94
+1244.6%
Graham Number
$8.97
-62.2%
Reverse DCF
—
implied g: 19.2%
DDM
$5.15
-78.3%
EV/EBITDA
$24.26
+2.3%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $126.63M
Rev: 15.9% / EPS: 60.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$318.36
Current Price$23.72
Upside / Downside+1242.2%
Net Debt (used)$2.02B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
52.1%
56.1%
60.1%
64.1%
68.1%
7.0%
$399.35
$456.28
$519.32
$588.94
$665.65
8.0%
$306.82
$350.94
$399.78
$453.72
$513.14
9.0%
$243.79
$279.19
$318.36
$361.62
$409.28
10.0%
$198.38
$227.50
$259.72
$295.29
$334.47
11.0%
$164.32
$188.73
$215.73
$245.54
$278.37
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.17
Yahoo: $3.06
Results
Graham Number$8.97
Current Price$23.72
Margin of Safety-62.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$23.72
Implied Near-term FCF Growth19.2%
Historical Revenue Growth15.9%
Historical Earnings Growth60.1%
Base FCF (TTM)$126.63M
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: $0.25
Results
DDM Intrinsic Value / share$5.15
Current Price$23.72
Upside / Downside-78.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $421.37M
Current: 12.2×
Default: $2.02B
Results
Implied Equity Value / share$24.26
Current Price$23.72
Upside / Downside+2.3%
Implied EV$5.13B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)