Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($51.32)
DCF
$-257.09
-601.0%
Graham Number
$40.17
-21.7%
Reverse DCF
—
—
DDM
$43.26
-15.7%
EV/EBITDA
$57.01
+11.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$1.92B
Rev: 13.8% / EPS: -56.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-257.09
Current Price$51.32
Upside / Downside-601.0%
Net Debt (used)$21.23B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
5.8%
9.8%
13.8%
17.8%
21.8%
7.0%
$-267.76
$-305.37
$-348.68
$-398.33
$-455.00
8.0%
$-230.02
$-259.98
$-294.45
$-333.93
$-378.96
9.0%
$-203.99
$-228.70
$-257.09
$-289.58
$-326.60
10.0%
$-184.99
$-205.87
$-229.84
$-257.24
$-288.44
11.0%
$-170.53
$-188.50
$-209.11
$-232.66
$-259.44
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.47
Yahoo: $29.03
Results
Graham Number$40.17
Current Price$51.32
Margin of Safety-21.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$51.32
Implied Near-term FCF Growth—
Historical Revenue Growth13.8%
Historical Earnings Growth-56.9%
Base FCF (TTM)-$1.92B
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: $2.10
Results
DDM Intrinsic Value / share$43.26
Current Price$51.32
Upside / Downside-15.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.37B
Current: 11.4×
Default: $21.23B
Results
Implied Equity Value / share$57.01
Current Price$51.32
Upside / Downside+11.1%
Implied EV$38.44B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)