Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($43.25)
DCF
$375985.91
+869231.6%
Graham Number
$1.23
-97.2%
Reverse DCF
—
implied g: -20.0%
DDM
$17.30
-60.0%
EV/EBITDA
$852.20
+1870.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.83B
Rev: 20.8% / EPS: 122.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$376540.37
Current Price$43.25
Upside / Downside+870513.6%
Net Debt (used)-$1.55B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
114.1%
118.1%
122.1%
126.1%
130.1%
7.0%
$516978.90
$567022.13
$620870.02
$678735.58
$740839.62
8.0%
$395736.50
$434024.92
$475223.42
$519494.90
$567008.20
9.0%
$313587.45
$343911.90
$376540.37
$411601.82
$449229.88
10.0%
$254758.22
$279379.95
$305871.76
$334338.29
$364887.99
11.0%
$210909.79
$231281.41
$253199.75
$276751.31
$302025.77
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.06
Yahoo: $1.12
Results
Graham Number$1.23
Current Price$43.25
Margin of Safety-97.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$43.25
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth20.8%
Historical Earnings Growth122.1%
Base FCF (TTM)$2.83B
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: $0.84
Results
DDM Intrinsic Value / share$17.30
Current Price$43.25
Upside / Downside-60.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $6.24B
Current: 4.5×
Default: -$1.55B
Results
Implied Equity Value / share$852.20
Current Price$43.25
Upside / Downside+1870.4%
Implied EV$28.08B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)