Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.21)
DCF
$49999872.00
+198294058.2%
Graham Number
$25.74
+2.1%
Reverse DCF
—
—
DDM
$33.99
+34.8%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 23.7% / EPS: 74.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$49999872.00
Current Price$25.21
Upside / Downside+198294058.2%
Net Debt (used)-$50.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
66.9%
70.9%
74.9%
78.9%
82.9%
7.0%
$49999872.00
$49999872.00
$49999872.00
$49999872.00
$49999872.00
8.0%
$49999872.00
$49999872.00
$49999872.00
$49999872.00
$49999872.00
9.0%
$49999872.00
$49999872.00
$49999872.00
$49999872.00
$49999872.00
10.0%
$49999872.00
$49999872.00
$49999872.00
$49999872.00
$49999872.00
11.0%
$49999872.00
$49999872.00
$49999872.00
$49999872.00
$49999872.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.68
Yahoo: $17.52
Results
Graham Number$25.74
Current Price$25.21
Margin of Safety+2.1%
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$25.21
Implied Near-term FCF Growth—
Historical Revenue Growth23.7%
Historical Earnings Growth74.9%
Base FCF (TTM)—
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.