Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($881.18)
DCF
$6089284060.62
+691037379.4%
Graham Number
$128.33
-85.4%
Reverse DCF
—
implied g: 20.7%
DDM
$30.90
-96.5%
EV/EBITDA
$877.74
-0.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $5.28B
Rev: 3.8% / EPS: 671.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6085810202.85
Current Price$881.18
Upside / Downside+690643151.4%
Net Debt (used)-$7.74B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
663.7%
667.7%
671.7%
675.7%
679.7%
7.0%
$9797764791.52
$10057053109.84
$10321802053.43
$10592097422.53
$10868025911.46
8.0%
$7395016640.29
$7590718487.36
$7790541823.86
$7994551408.80
$8202812676.01
9.0%
$5776834234.55
$5929712408.82
$6085810202.85
$6245178204.97
$6407867530.69
10.0%
$4625688800.95
$4748102998.77
$4873095242.84
$5000706040.75
$5130976322.18
11.0%
$3773811677.54
$3873681754.49
$3975655096.95
$4079764752.50
$4186044113.06
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $17.65
Yahoo: $41.47
Results
Graham Number$128.33
Current Price$881.18
Margin of Safety-85.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$881.18
Implied Near-term FCF Growth20.7%
Historical Revenue Growth3.8%
Historical Earnings Growth671.7%
Base FCF (TTM)$5.28B
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: $1.50
Results
DDM Intrinsic Value / share$30.90
Current Price$881.18
Upside / Downside-96.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.00B
Current: 76.4×
Default: -$7.74B
Results
Implied Equity Value / share$877.74
Current Price$881.18
Upside / Downside-0.4%
Implied EV$228.84B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)