Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($50.28)
DCF
$0.00
-100.0%
Graham Number
$37.42
-25.6%
Reverse DCF
—
—
DDM
$10.92
-78.3%
EV/EBITDA
$561.41
+1016.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 23.0% / EPS: 109.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.00
Current Price$50.28
Upside / Downside-100.0%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
101.1%
105.1%
109.1%
113.1%
117.1%
7.0%
$0.00
$0.00
$0.00
$0.00
$0.00
8.0%
$0.00
$0.00
$0.00
$0.00
$0.00
9.0%
$0.00
$0.00
$0.00
$0.00
$0.00
10.0%
$0.00
$0.00
$0.00
$0.00
$0.00
11.0%
$0.00
$0.00
$0.00
$0.00
$0.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.76
Yahoo: $35.35
Results
Graham Number$37.42
Current Price$50.28
Margin of Safety-25.6%
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$50.28
Implied Near-term FCF Growth—
Historical Revenue Growth23.0%
Historical Earnings Growth109.1%
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.
4 — Dividend Discount Model (DDM)
Assumptions
Yahoo: $0.53
Results
DDM Intrinsic Value / share$10.92
Current Price$50.28
Upside / Downside-78.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.76B
Current: —×
Default: $0
Results
Implied Equity Value / share$561.41
Current Price$50.28
Upside / Downside+1016.6%
Implied EV$21.06B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)