Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($14.14)
DCF
$14.11
-0.2%
Graham Number
$6.29
-55.5%
Reverse DCF
—
implied g: 5.0%
DDM
$10.71
-24.2%
EV/EBITDA
$14.20
+0.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $3.14B
Rev: 3.2% / EPS: -5.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$14.11
Current Price$14.14
Upside / Downside-0.2%
Net Debt (used)-$2.01B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$14.23
$17.01
$20.24
$23.98
$28.28
8.0%
$11.79
$14.02
$16.62
$19.62
$23.07
9.0%
$10.09
$11.95
$14.11
$16.60
$19.47
10.0%
$8.85
$10.44
$12.28
$14.40
$16.83
11.0%
$7.90
$9.28
$10.87
$12.71
$14.82
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.77
Yahoo: $2.28
Results
Graham Number$6.29
Current Price$14.14
Margin of Safety-55.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$14.14
Implied Near-term FCF Growth5.0%
Historical Revenue Growth3.2%
Historical Earnings Growth-5.3%
Base FCF (TTM)$3.14B
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: $0.52
Results
DDM Intrinsic Value / share$10.71
Current Price$14.14
Upside / Downside-24.2%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $4.38B
Current: 12.7×
Default: -$2.01B
Results
Implied Equity Value / share$14.20
Current Price$14.14
Upside / Downside+0.5%
Implied EV$55.46B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)