Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.04)
DCF
$877.90
+2923.1%
Graham Number
$20.63
-29.0%
Reverse DCF
—
implied g: 6.8%
DDM
$3.09
-89.4%
EV/EBITDA
$275.68
+849.3%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.55B
Rev: 6.6% / EPS: 35.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$877.90
Current Price$29.04
Upside / Downside+2923.1%
Net Debt (used)$26.06B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
27.8%
31.8%
35.8%
39.8%
43.8%
7.0%
$1045.96
$1244.73
$1468.79
$1720.49
$2002.34
8.0%
$786.79
$942.49
$1117.93
$1314.95
$1535.49
9.0%
$609.44
$735.70
$877.90
$1037.54
$1216.18
10.0%
$481.04
$586.00
$704.18
$836.79
$985.13
11.0%
$384.19
$473.12
$573.19
$685.45
$810.98
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.02
Yahoo: $9.36
Results
Graham Number$20.63
Current Price$29.04
Margin of Safety-29.0%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.04
Implied Near-term FCF Growth6.8%
Historical Revenue Growth6.6%
Historical Earnings Growth35.8%
Base FCF (TTM)$1.55B
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: $0.15
Results
DDM Intrinsic Value / share$3.09
Current Price$29.04
Upside / Downside-89.4%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $7.15B
Current: 9.3×
Default: $26.06B
Results
Implied Equity Value / share$275.68
Current Price$29.04
Upside / Downside+849.3%
Implied EV$66.21B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)