Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.93)
DCF
$925783509776648960.00
+3570318201992475648.0%
Graham Number
—
—
Reverse DCF
—
implied g: -20.0%
DDM
$41.20
+58.9%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.70B
Rev: 718.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$925783509776648960.00
Current Price$25.93
Upside / Downside+3570318201992475648.0%
Net Debt (used)-$4.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
710.8%
714.8%
718.8%
722.8%
726.8%
7.0%
$1495559278814142464.00
$1532815991239289856.00
$1570811529997466112.00
$1609556829590666240.00
$1649062931878388480.00
8.0%
$1128566797614765184.00
$1156681147465737472.00
$1185353024143118080.00
$1214590678945581568.00
$1244402444184970496.00
9.0%
$881432387703853568.00
$903390229277283456.00
$925783509776648960.00
$948618673619575296.00
$971902228496461312.00
10.0%
$705644539924373760.00
$723223229008482048.00
$741150515342206080.00
$759431558100577024.00
$778071567112580352.00
11.0%
$575572133400104256.00
$589910513977794432.00
$604533234211283328.00
$619444502273798528.00
$634648567655357568.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: —
Yahoo: $140.96
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$25.93
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$25.93
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth718.8%
Historical Earnings Growth—
Base FCF (TTM)$1.70B
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.