Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($72.38)
DCF
$183.04
+152.9%
Graham Number
$64.68
-10.6%
Reverse DCF
—
implied g: -5.8%
DDM
$10.30
-85.8%
EV/EBITDA
$80.76
+11.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.87B
Rev: 7.7% / EPS: 5.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$183.37
Current Price$72.38
Upside / Downside+153.3%
Net Debt (used)$3.59B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-0.3%
3.7%
7.7%
11.7%
15.7%
7.0%
$188.24
$229.38
$277.10
$332.17
$395.41
8.0%
$150.45
$183.45
$221.67
$265.73
$316.27
9.0%
$124.30
$151.69
$183.37
$219.84
$261.63
10.0%
$105.15
$128.44
$155.34
$186.28
$221.69
11.0%
$90.52
$110.69
$133.96
$160.68
$191.25
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.46
Yahoo: $34.06
Results
Graham Number$64.68
Current Price$72.38
Margin of Safety-10.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$72.38
Implied Near-term FCF Growth-5.8%
Historical Revenue Growth7.7%
Historical Earnings Growth5.7%
Base FCF (TTM)$1.87B
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: $0.50
Results
DDM Intrinsic Value / share$10.30
Current Price$72.38
Upside / Downside-85.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.88B
Current: 6.6×
Default: $3.59B
Results
Implied Equity Value / share$80.76
Current Price$72.38
Upside / Downside+11.6%
Implied EV$18.98B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)