Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($133.78)
DCF
$69.05
-48.4%
Graham Number
—
—
Reverse DCF
—
implied g: 16.9%
DDM
$38.11
-71.5%
EV/EBITDA
$134.40
+0.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $673.63M
Rev: 2.7% / EPS: 7.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$69.20
Current Price$133.78
Upside / Downside-48.3%
Net Debt (used)$3.49B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-0.3%
3.7%
7.7%
11.7%
15.7%
7.0%
$71.42
$90.24
$112.05
$137.22
$166.14
8.0%
$54.15
$69.24
$86.71
$106.85
$129.96
9.0%
$42.20
$54.72
$69.20
$85.87
$104.98
10.0%
$33.44
$44.09
$56.39
$70.53
$86.72
11.0%
$26.75
$35.97
$46.61
$58.83
$72.80
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.87
Yahoo: $-18.18
Results
Graham Number requires positive EPS and positive Book Value per share. BVPS is zero or negative.
Graham Number—
Current Price$133.78
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$133.78
Implied Near-term FCF Growth16.9%
Historical Revenue Growth2.7%
Historical Earnings Growth7.7%
Base FCF (TTM)$673.63M
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: $1.85
Results
DDM Intrinsic Value / share$38.11
Current Price$133.78
Upside / Downside-71.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.23B
Current: 19.3×
Default: $3.49B
Results
Implied Equity Value / share$134.40
Current Price$133.78
Upside / Downside+0.5%
Implied EV$23.66B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)