Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($51.53)
DCF
$150719.27
+292388.4%
Graham Number
$28.91
-43.9%
Reverse DCF
—
implied g: 5.9%
DDM
$16.27
-68.4%
EV/EBITDA
$58.19
+12.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.56B
Rev: 71.4% / EPS: 196.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$150534.24
Current Price$51.53
Upside / Downside+292029.3%
Net Debt (used)$1.44B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
188.1%
192.1%
196.1%
200.1%
204.1%
7.0%
$219236.98
$234879.94
$251403.41
$268844.05
$287239.53
8.0%
$166749.19
$178645.98
$191212.37
$204476.24
$218466.23
9.0%
$131276.96
$140642.06
$150534.24
$160975.42
$171988.15
10.0%
$105946.26
$113503.52
$121486.07
$129911.61
$138798.34
11.0%
$87123.82
$93337.76
$99901.36
$106829.18
$114136.18
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.94
Yahoo: $9.43
Results
Graham Number$28.91
Current Price$51.53
Margin of Safety-43.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$51.53
Implied Near-term FCF Growth5.9%
Historical Revenue Growth71.4%
Historical Earnings Growth196.1%
Base FCF (TTM)$2.56B
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: $0.79
Results
DDM Intrinsic Value / share$16.27
Current Price$51.53
Upside / Downside-68.4%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $5.31B
Current: 10.1×
Default: $1.44B
Results
Implied Equity Value / share$58.19
Current Price$51.53
Upside / Downside+12.9%
Implied EV$53.52B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)