Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.83)
DCF
$137.39
+360.6%
Graham Number
$26.52
-11.1%
Reverse DCF
—
implied g: -19.2%
DDM
$32.14
+7.7%
EV/EBITDA
$30.03
+0.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $20.20B
Rev: -4.7% / EPS: -27.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$137.39
Current Price$29.83
Upside / Downside+360.6%
Net Debt (used)$11.89B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$138.61
$167.60
$201.33
$240.37
$285.33
8.0%
$113.10
$136.43
$163.54
$194.87
$230.91
9.0%
$95.42
$114.85
$137.39
$163.40
$193.29
10.0%
$82.44
$99.02
$118.21
$140.35
$165.75
11.0%
$72.50
$86.91
$103.56
$122.74
$144.72
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.94
Yahoo: $16.11
Results
Graham Number$26.52
Current Price$29.83
Margin of Safety-11.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.83
Implied Near-term FCF Growth-19.2%
Historical Revenue Growth-4.7%
Historical Earnings Growth-27.5%
Base FCF (TTM)$20.20B
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: $1.56
Results
DDM Intrinsic Value / share$32.14
Current Price$29.83
Upside / Downside+7.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $37.19B
Current: 2.3×
Default: $11.89B
Results
Implied Equity Value / share$30.03
Current Price$29.83
Upside / Downside+0.7%
Implied EV$86.81B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)