Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($68.07)
DCF
$116.74
+71.5%
Graham Number
$60.07
-11.8%
Reverse DCF
—
implied g: 0.4%
DDM
$46.97
-31.0%
EV/EBITDA
$68.47
+0.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $597.79M
Rev: 4.1% / EPS: 9.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$116.74
Current Price$68.07
Upside / Downside+71.5%
Net Debt (used)$704.49M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
1.0%
5.0%
9.0%
13.0%
17.0%
7.0%
$120.58
$145.63
$174.62
$208.04
$246.36
8.0%
$97.13
$117.19
$140.38
$167.08
$197.67
9.0%
$80.92
$97.54
$116.74
$138.81
$164.08
10.0%
$69.06
$83.17
$99.45
$118.15
$139.53
11.0%
$60.00
$72.20
$86.27
$102.41
$120.84
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.04
Yahoo: $31.82
Results
Graham Number$60.07
Current Price$68.07
Margin of Safety-11.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$68.07
Implied Near-term FCF Growth0.4%
Historical Revenue Growth4.1%
Historical Earnings Growth9.0%
Base FCF (TTM)$597.79M
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: $2.28
Results
DDM Intrinsic Value / share$46.97
Current Price$68.07
Upside / Downside-31.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.02B
Current: 7.9×
Default: $704.49M
Results
Implied Equity Value / share$68.47
Current Price$68.07
Upside / Downside+0.6%
Implied EV$8.07B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)