DX-PC — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($25.93)
DCF	$-13367519616.00	-51552331823.9%
Graham Number	$28.38	+9.5%
Reverse DCF	—	—
DDM	$47.79	+84.3%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 234.8% / EPS: 92.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$-13367519616.00

Current Price$25.93

Upside / Downside-51552331823.9%

Net Debt (used)$13.37B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	226.8%	230.8%	234.8%	238.8%	242.8%
7.0%	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00
8.0%	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00
9.0%	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00
10.0%	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00
11.0%	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00	$-13367519616.00

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $2.66

Book Value / share($)Yahoo: $13.47

Results

Graham Number$28.38

Current Price$25.93

Margin of Safety+9.5%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$25.93

Implied Near-term FCF Growth—

Historical Revenue Growth234.8%

Historical Earnings Growth92.3%

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

Annual dividend D0($/share)Yahoo: $2.32

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$47.79

Current Price$25.93

Upside / Downside+84.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $13.37B

Results

Implied Equity Value / share$-13367519616.00

Current Price$25.93

Upside / Downside-51552331823.9%

Implied EV$0

← Overview Financial Statements ← Companies