Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($28.87)
DCF
$6.53
-77.4%
Graham Number
$51.54
+78.5%
Reverse DCF
—
implied g: 55.8%
DDM
$37.08
+28.4%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $10.41M
Rev: 10.8% / EPS: 32.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6.53
Current Price$28.87
Upside / Downside-77.4%
Net Debt (used)$301.49M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
24.8%
28.8%
32.8%
36.8%
40.8%
7.0%
$7.99
$9.88
$12.02
$14.42
$17.12
8.0%
$5.60
$7.09
$8.76
$10.65
$12.76
9.0%
$3.97
$5.17
$6.53
$8.07
$9.78
10.0%
$2.78
$3.79
$4.92
$6.19
$7.62
11.0%
$1.89
$2.74
$3.70
$4.78
$5.99
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.04
Yahoo: $29.23
Results
Graham Number$51.54
Current Price$28.87
Margin of Safety+78.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$28.87
Implied Near-term FCF Growth55.8%
Historical Revenue Growth10.8%
Historical Earnings Growth32.8%
Base FCF (TTM)$10.41M
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.