Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($54.81)
DCF
$509.70
+829.9%
Graham Number
$14.85
-72.9%
Reverse DCF
—
implied g: -10.4%
DDM
$36.67
-33.1%
EV/EBITDA
$548.63
+901.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $5.76B
Rev: 8.1% / EPS: 15.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$509.70
Current Price$54.81
Upside / Downside+829.9%
Net Debt (used)$24.01B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
7.0%
11.0%
15.0%
19.0%
23.0%
7.0%
$546.98
$665.05
$800.85
$956.33
$1133.60
8.0%
$426.52
$520.47
$628.43
$751.93
$892.62
9.0%
$343.51
$420.88
$509.70
$611.22
$726.78
10.0%
$282.94
$348.25
$423.14
$508.68
$605.97
11.0%
$236.87
$293.03
$357.37
$430.79
$514.23
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.74
Yahoo: $5.63
Results
Graham Number$14.85
Current Price$54.81
Margin of Safety-72.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$54.81
Implied Near-term FCF Growth-10.4%
Historical Revenue Growth8.1%
Historical Earnings Growth15.0%
Base FCF (TTM)$5.76B
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$54.81
Upside / Downside-33.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $7.09B
Current: 27.2×
Default: $24.01B
Results
Implied Equity Value / share$548.63
Current Price$54.81
Upside / Downside+901.0%
Implied EV$192.80B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)