Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.00)
DCF
$145.14
+179.1%
Graham Number
$48.51
-6.7%
Reverse DCF
—
implied g: -6.7%
DDM
—
—
EV/EBITDA
$52.52
+1.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $291.90M
Rev: -4.7% / EPS: 9.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$145.39
Current Price$52.00
Upside / Downside+179.6%
Net Debt (used)$273.44M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
1.5%
5.5%
9.5%
13.5%
17.5%
7.0%
$150.56
$181.34
$216.96
$257.98
$305.01
8.0%
$121.51
$146.15
$174.62
$207.38
$244.89
9.0%
$101.44
$121.84
$145.39
$172.46
$203.42
10.0%
$86.75
$104.06
$124.02
$146.94
$173.14
11.0%
$75.54
$90.50
$107.74
$127.51
$150.08
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.19
Yahoo: $47.76
Results
Graham Number$48.51
Current Price$52.00
Margin of Safety-6.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.00
Implied Near-term FCF Growth-6.7%
Historical Revenue Growth-4.7%
Historical Earnings Growth9.5%
Base FCF (TTM)$291.90M
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.
DDM Intrinsic Value / share—
Current Price$52.00
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $393.58M
Current: 6.6×
Default: $273.44M
Results
Implied Equity Value / share$52.52
Current Price$52.00
Upside / Downside+1.0%
Implied EV$2.59B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)