Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($21.57)
DCF
$1298.00
+5917.6%
Graham Number
$8.50
-60.6%
Reverse DCF
—
—
DDM
$26.37
+22.2%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 10.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1298.00
Current Price$21.57
Upside / Downside+5917.6%
Net Debt (used)-$1,298
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
2.8%
6.8%
10.8%
14.8%
18.8%
7.0%
$1298.00
$1298.00
$1298.00
$1298.00
$1298.00
8.0%
$1298.00
$1298.00
$1298.00
$1298.00
$1298.00
9.0%
$1298.00
$1298.00
$1298.00
$1298.00
$1298.00
10.0%
$1298.00
$1298.00
$1298.00
$1298.00
$1298.00
11.0%
$1298.00
$1298.00
$1298.00
$1298.00
$1298.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.84
Yahoo: $3.81
Results
Graham Number$8.50
Current Price$21.57
Margin of Safety-60.6%
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$21.57
Implied Near-term FCF Growth—
Historical Revenue Growth10.8%
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.