Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($44.85)
DCF
$-5614.67
-12618.8%
Graham Number
$21.90
-51.2%
Reverse DCF
—
—
DDM
$29.46
-34.3%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -21.4% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-5614.67
Current Price$44.85
Upside / Downside-12618.8%
Net Debt (used)$743.96B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-5614.67
$-5614.67
$-5614.67
$-5614.67
$-5614.67
8.0%
$-5614.67
$-5614.67
$-5614.67
$-5614.67
$-5614.67
9.0%
$-5614.67
$-5614.67
$-5614.67
$-5614.67
$-5614.67
10.0%
$-5614.67
$-5614.67
$-5614.67
$-5614.67
$-5614.67
11.0%
$-5614.67
$-5614.67
$-5614.67
$-5614.67
$-5614.67
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.68
Yahoo: $3.19
Results
Graham Number$21.90
Current Price$44.85
Margin of Safety-51.2%
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$44.85
Implied Near-term FCF Growth—
Historical Revenue Growth-21.4%
Historical Earnings Growth—
Base FCF (TTM)—
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.