Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($12.20)
DCF
$87743.16
+719106.2%
Graham Number
$241.46
+1879.2%
Reverse DCF
—
implied g: -20.0%
DDM
$49.23
+303.6%
EV/EBITDA
$273737.65
+2243651.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $10.27T
Rev: -13.8% / EPS: -29.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$87743.16
Current Price$12.20
Upside / Downside+719106.2%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$88496.94
$106392.99
$127212.95
$151309.73
$179063.79
8.0%
$72750.01
$87154.19
$103886.34
$123226.00
$145474.50
9.0%
$61838.02
$73831.82
$87743.16
$103801.09
$122252.49
10.0%
$53827.39
$64059.46
$75909.80
$89570.74
$105249.51
11.0%
$47694.47
$56584.25
$66864.94
$78700.98
$92269.52
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.32
Yahoo: $1963.05
Results
Graham Number$241.46
Current Price$12.20
Margin of Safety+1879.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$12.20
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth-13.8%
Historical Earnings Growth-29.8%
Base FCF (TTM)$10.27T
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: $2.39
Results
DDM Intrinsic Value / share$49.23
Current Price$12.20
Upside / Downside+303.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $46.90T
Current: —×
Default: $0
Results
Implied Equity Value / share$273737.65
Current Price$12.20
Upside / Downside+2243651.2%
Implied EV$562.76T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)