Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($8.66)
DCF
$555.87
+6318.9%
Graham Number
$11.29
+30.4%
Reverse DCF
—
implied g: -3.3%
DDM
$3.71
-57.2%
EV/EBITDA
$31.86
+267.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.03B
Rev: 0.3% / EPS: 43.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$556.90
Current Price$8.66
Upside / Downside+6330.8%
Net Debt (used)$8.79B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
35.5%
39.5%
43.5%
47.5%
51.5%
7.0%
$668.27
$776.11
$896.93
$1031.85
$1182.08
8.0%
$516.53
$600.67
$694.89
$800.09
$917.19
9.0%
$412.88
$480.83
$556.90
$641.81
$736.31
10.0%
$337.99
$394.25
$457.22
$527.48
$605.66
11.0%
$281.61
$329.09
$382.21
$441.46
$507.37
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.63
Yahoo: $8.99
Results
Graham Number$11.29
Current Price$8.66
Margin of Safety+30.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$8.66
Implied Near-term FCF Growth-3.3%
Historical Revenue Growth0.3%
Historical Earnings Growth43.5%
Base FCF (TTM)$1.03B
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: $0.18
Results
DDM Intrinsic Value / share$3.71
Current Price$8.66
Upside / Downside-57.2%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.70B
Current: 10.0×
Default: $8.79B
Results
Implied Equity Value / share$31.86
Current Price$8.66
Upside / Downside+267.8%
Implied EV$17.02B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)