Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($277.92)
DCF
$-7337.10
-2740.0%
Graham Number
$62.10
-77.7%
Reverse DCF
—
—
DDM
$36.26
-87.0%
EV/EBITDA
$277.92
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$1.16B
Rev: 77.3% / EPS: 88.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-7337.10
Current Price$277.92
Upside / Downside-2740.0%
Net Debt (used)-$280.80M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
80.6%
84.6%
88.6%
92.6%
96.6%
7.0%
$-9636.00
$-10746.89
$-11958.08
$-13276.23
$-14708.27
8.0%
$-7419.89
$-8274.36
$-9205.93
$-10219.71
$-11321.02
9.0%
$-5915.01
$-6595.38
$-7337.10
$-8144.23
$-9021.01
10.0%
$-4834.67
$-5390.09
$-5995.55
$-6654.37
$-7369.99
11.0%
$-4027.29
$-4489.36
$-4993.01
$-5541.01
$-6136.23
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.72
Yahoo: $36.31
Results
Graham Number$62.10
Current Price$277.92
Margin of Safety-77.7%
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$277.92
Implied Near-term FCF Growth—
Historical Revenue Growth77.3%
Historical Earnings Growth88.6%
Base FCF (TTM)-$1.16B
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: $1.76
Results
DDM Intrinsic Value / share$36.26
Current Price$277.92
Upside / Downside-87.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.39B
Current: 38.4×
Default: -$280.80M
Results
Implied Equity Value / share$277.92
Current Price$277.92
Upside / Downside+0.0%
Implied EV$53.30B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)