Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($829.36)
DCF
$3214.18
+287.5%
Graham Number
$138.68
-83.3%
Reverse DCF
—
implied g: 31.8%
DDM
$61.80
-92.5%
EV/EBITDA
$827.51
-0.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $483.95M
Rev: 11.9% / EPS: 58.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$3214.18
Current Price$829.36
Upside / Downside+287.5%
Net Debt (used)$333.68M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
50.2%
54.2%
58.2%
62.2%
66.2%
7.0%
$3977.04
$4530.26
$5143.57
$5821.74
$6569.80
8.0%
$3091.50
$3520.50
$3996.01
$4521.73
$5101.55
9.0%
$2488.12
$2832.51
$3214.18
$3636.08
$4101.32
10.0%
$2053.33
$2336.79
$2650.87
$2998.01
$3380.75
11.0%
$1727.07
$1964.84
$2228.24
$2519.31
$2840.18
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $9.87
Yahoo: $86.60
Results
Graham Number$138.68
Current Price$829.36
Margin of Safety-83.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$829.36
Implied Near-term FCF Growth31.8%
Historical Revenue Growth11.9%
Historical Earnings Growth58.2%
Base FCF (TTM)$483.95M
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: $3.00
Results
DDM Intrinsic Value / share$61.80
Current Price$829.36
Upside / Downside-92.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $811.33M
Current: 47.8×
Default: $333.68M
Results
Implied Equity Value / share$827.51
Current Price$829.36
Upside / Downside-0.2%
Implied EV$38.78B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)