Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.03)
DCF
$773.27
+1386.2%
Graham Number
$36.34
-30.2%
Reverse DCF
—
implied g: -13.8%
DDM
$24.72
-52.5%
EV/EBITDA
$547.62
+952.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $707.57M
Rev: 14.7% / EPS: 45.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$771.96
Current Price$52.03
Upside / Downside+1383.7%
Net Debt (used)-$4.16B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
37.9%
41.9%
45.9%
49.9%
53.9%
7.0%
$918.75
$1053.51
$1204.21
$1372.20
$1558.95
8.0%
$724.90
$829.92
$947.33
$1078.18
$1223.61
9.0%
$592.54
$677.27
$771.96
$877.48
$994.72
10.0%
$496.95
$567.03
$645.33
$732.56
$829.46
11.0%
$425.03
$484.11
$550.10
$623.58
$705.20
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.40
Yahoo: $24.45
Results
Graham Number$36.34
Current Price$52.03
Margin of Safety-30.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.03
Implied Near-term FCF Growth-13.8%
Historical Revenue Growth14.7%
Historical Earnings Growth45.9%
Base FCF (TTM)$707.57M
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: $1.20
Results
DDM Intrinsic Value / share$24.72
Current Price$52.03
Upside / Downside-52.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $718.70M
Current: 115.5×
Default: -$4.16B
Results
Implied Equity Value / share$547.62
Current Price$52.03
Upside / Downside+952.5%
Implied EV$82.99B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)