Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($150.72)
DCF
$232.16
+54.0%
Graham Number
$46.26
-69.3%
Reverse DCF
—
implied g: 12.9%
DDM
$25.13
-83.3%
EV/EBITDA
$161.29
+7.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $293.41M
Rev: 1.3% / EPS: 19.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$232.61
Current Price$150.72
Upside / Downside+54.3%
Net Debt (used)$1.23B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
11.5%
15.5%
19.5%
23.5%
27.5%
7.0%
$255.01
$306.54
$365.53
$432.76
$509.08
8.0%
$199.22
$240.05
$286.75
$339.95
$400.29
9.0%
$160.85
$194.34
$232.61
$276.17
$325.55
10.0%
$132.91
$161.06
$193.21
$229.77
$271.20
11.0%
$111.71
$135.82
$163.34
$194.61
$230.01
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.16
Yahoo: $30.09
Results
Graham Number$46.26
Current Price$150.72
Margin of Safety-69.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$150.72
Implied Near-term FCF Growth12.9%
Historical Revenue Growth1.3%
Historical Earnings Growth19.5%
Base FCF (TTM)$293.41M
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: $1.22
Results
DDM Intrinsic Value / share$25.13
Current Price$150.72
Upside / Downside-83.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $535.41M
Current: 16.1×
Default: $1.23B
Results
Implied Equity Value / share$161.29
Current Price$150.72
Upside / Downside+7.0%
Implied EV$8.65B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)