Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($22.93)
DCF
$407.69
+1678.0%
Graham Number
$6.48
-71.7%
Reverse DCF
—
implied g: 58.1%
DDM
$27.60
+20.4%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $3.97M
Rev: 3.8% / EPS: 126.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$407.69
Current Price$22.93
Upside / Downside+1678.0%
Net Debt (used)$328
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
118.6%
122.6%
126.6%
130.6%
134.6%
7.0%
$562.47
$615.77
$673.03
$734.49
$800.35
8.0%
$430.30
$471.06
$514.85
$561.84
$612.20
9.0%
$340.77
$373.03
$407.69
$444.89
$484.75
10.0%
$276.67
$302.85
$330.98
$361.16
$393.51
11.0%
$228.90
$250.55
$273.81
$298.77
$325.52
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.60
Yahoo: $3.11
Results
Graham Number$6.48
Current Price$22.93
Margin of Safety-71.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$22.93
Implied Near-term FCF Growth58.1%
Historical Revenue Growth3.8%
Historical Earnings Growth126.6%
Base FCF (TTM)$3.97M
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.