Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($54.82)
DCF
$901384.65
+1644162.4%
Graham Number
$37.04
-32.4%
Reverse DCF
—
implied g: 37.2%
DDM
$68.39
+24.8%
EV/EBITDA
$49.75
-9.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $24.63M
Rev: 48.9% / EPS: 330.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$901384.65
Current Price$54.82
Upside / Downside+1644162.4%
Net Debt (used)$488.46M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
322.4%
326.4%
330.4%
334.4%
338.4%
7.0%
$1382837.37
$1449562.44
$1518838.71
$1590738.65
$1665336.08
8.0%
$1047117.73
$1097643.14
$1150100.35
$1204544.23
$1261030.68
9.0%
$820673.26
$860271.95
$901384.65
$944054.37
$988324.91
10.0%
$659314.56
$691127.16
$724156.07
$758435.82
$794001.63
11.0%
$539689.90
$565730.24
$592766.17
$620825.98
$649938.48
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.77
Yahoo: $16.17
Results
Graham Number$37.04
Current Price$54.82
Margin of Safety-32.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$54.82
Implied Near-term FCF Growth37.2%
Historical Revenue Growth48.9%
Historical Earnings Growth330.4%
Base FCF (TTM)$24.63M
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: $3.32
Results
DDM Intrinsic Value / share$68.39
Current Price$54.82
Upside / Downside+24.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $203.97M
Current: 11.9×
Default: $488.46M
Results
Implied Equity Value / share$49.75
Current Price$54.82
Upside / Downside-9.2%
Implied EV$2.43B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)