Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($57.07)
DCF
$518.45
+808.4%
Graham Number
$21.40
-62.5%
Reverse DCF
—
implied g: 15.6%
DDM
$36.67
-35.7%
EV/EBITDA
$113.98
+99.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $3.96B
Rev: 6.2% / EPS: 55.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$519.36
Current Price$57.07
Upside / Downside+810.0%
Net Debt (used)$14.31B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
47.1%
51.1%
55.1%
59.1%
63.1%
7.0%
$639.09
$730.70
$832.46
$945.20
$1069.80
8.0%
$496.17
$567.28
$646.27
$733.76
$830.43
9.0%
$398.74
$455.89
$519.36
$589.64
$667.30
10.0%
$328.50
$375.59
$427.87
$485.77
$549.71
11.0%
$275.77
$315.31
$359.20
$407.79
$461.46
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.72
Yahoo: $5.47
Results
Graham Number$21.40
Current Price$57.07
Margin of Safety-62.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$57.07
Implied Near-term FCF Growth15.6%
Historical Revenue Growth6.2%
Historical Earnings Growth55.1%
Base FCF (TTM)$3.96B
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: $1.78
Results
DDM Intrinsic Value / share$36.67
Current Price$57.07
Upside / Downside-35.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $13.21B
Current: 18.4×
Default: $14.31B
Results
Implied Equity Value / share$113.98
Current Price$57.07
Upside / Downside+99.7%
Implied EV$242.92B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)