Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.36)
DCF
$50.17
+97.8%
Graham Number
$9.86
-61.1%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$26.58
+4.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 47.5% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$50.17
Current Price$25.36
Upside / Downside+97.8%
Net Debt (used)-$6.53B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
39.5%
43.5%
47.5%
51.5%
55.5%
7.0%
$50.17
$50.17
$50.17
$50.17
$50.17
8.0%
$50.17
$50.17
$50.17
$50.17
$50.17
9.0%
$50.17
$50.17
$50.17
$50.17
$50.17
10.0%
$50.17
$50.17
$50.17
$50.17
$50.17
11.0%
$50.17
$50.17
$50.17
$50.17
$50.17
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.46
Yahoo: $9.39
Results
Graham Number$9.86
Current Price$25.36
Margin of Safety-61.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$25.36
Implied Near-term FCF Growth—
Historical Revenue Growth47.5%
Historical Earnings Growth—
Base FCF (TTM)—
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$25.36
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $339.28M
Current: -9.1×
Default: -$6.53B
Results
Implied Equity Value / share$26.58
Current Price$25.36
Upside / Downside+4.8%
Implied EV-$3.07B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)