Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.29)
DCF
$214.51
+632.4%
Graham Number
—
—
Reverse DCF
—
implied g: 2.4%
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $750.51M
Rev: 40.0% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$214.51
Current Price$29.29
Upside / Downside+632.4%
Net Debt (used)-$1.60B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
32.0%
36.0%
40.0%
44.0%
48.0%
7.0%
$251.49
$290.51
$334.34
$383.42
$438.21
8.0%
$198.42
$228.91
$263.16
$301.49
$344.27
9.0%
$162.14
$186.81
$214.51
$245.50
$280.07
10.0%
$135.90
$156.36
$179.33
$205.02
$233.67
11.0%
$116.13
$133.43
$152.84
$174.54
$198.73
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-3.71
Yahoo: $2.94
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$29.29
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.29
Implied Near-term FCF Growth2.4%
Historical Revenue Growth40.0%
Historical Earnings Growth—
Base FCF (TTM)$750.51M
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.