Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($70.71)
DCF
$567.97
+703.2%
Graham Number
$14.01
-80.2%
Reverse DCF
—
implied g: -16.4%
DDM
$12.15
-82.8%
EV/EBITDA
$287.80
+307.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $3.22B
Rev: 15.8% / EPS: -37.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$567.97
Current Price$70.71
Upside / Downside+703.2%
Net Debt (used)$3.35B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
7.8%
11.8%
15.8%
19.8%
23.8%
7.0%
$607.60
$725.21
$860.36
$1014.97
$1191.10
8.0%
$486.31
$579.82
$687.18
$809.90
$949.60
9.0%
$402.76
$479.71
$567.97
$668.78
$783.45
10.0%
$341.81
$406.72
$481.10
$565.97
$662.44
11.0%
$295.48
$351.25
$415.10
$487.91
$570.60
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.71
Yahoo: $5.10
Results
Graham Number$14.01
Current Price$70.71
Margin of Safety-80.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$70.71
Implied Near-term FCF Growth-16.4%
Historical Revenue Growth15.8%
Historical Earnings Growth-37.1%
Base FCF (TTM)$3.22B
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: $0.59
Results
DDM Intrinsic Value / share$12.15
Current Price$70.71
Upside / Downside-82.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $4.02B
Current: 13.8×
Default: $3.35B
Results
Implied Equity Value / share$287.80
Current Price$70.71
Upside / Downside+307.0%
Implied EV$55.35B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)