Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($59.81)
DCF
$35.11
-41.3%
Graham Number
—
—
Reverse DCF
—
—
DDM
$79.93
+33.6%
EV/EBITDA
$1760.84
+2844.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -3.3% / EPS: 17.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$35.11
Current Price$59.81
Upside / Downside-41.3%
Net Debt (used)-$1.22B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
9.2%
13.2%
17.2%
21.2%
25.2%
7.0%
$35.11
$35.11
$35.11
$35.11
$35.11
8.0%
$35.11
$35.11
$35.11
$35.11
$35.11
9.0%
$35.11
$35.11
$35.11
$35.11
$35.11
10.0%
$35.11
$35.11
$35.11
$35.11
$35.11
11.0%
$35.11
$35.11
$35.11
$35.11
$35.11
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-2.09
Yahoo: $129.21
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$59.81
Margin of Safety—
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$59.81
Implied Near-term FCF Growth—
Historical Revenue Growth-3.3%
Historical Earnings Growth17.2%
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: $3.88
Results
DDM Intrinsic Value / share$79.93
Current Price$59.81
Upside / Downside+33.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $133.75M
Current: 447.1×
Default: -$1.22B
Results
Implied Equity Value / share$1760.84
Current Price$59.81
Upside / Downside+2844.1%
Implied EV$59.80B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)