Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($78.00)
DCF
$-1000274.93
-1282503.8%
Graham Number
$1755.37
+2150.5%
Reverse DCF
—
—
DDM
$150.59
+93.1%
EV/EBITDA
$142371.73
+182427.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$753.48B
Rev: 54.1% / EPS: -10.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-1002000.38
Current Price$78.00
Upside / Downside-1284715.9%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
46.1%
50.1%
54.1%
58.1%
62.1%
7.0%
$-1226730.38
$-1401799.23
$-1596411.80
$-1812165.01
$-2050740.63
8.0%
$-955892.67
$-1091849.26
$-1242954.41
$-1410444.54
$-1595621.70
9.0%
$-771237.28
$-880541.51
$-1002000.38
$-1136604.80
$-1285398.21
10.0%
$-638086.52
$-728184.13
$-828279.74
$-939187.45
$-1061764.51
11.0%
$-538098.54
$-613783.17
$-697848.17
$-790975.07
$-893881.47
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $11.50
Yahoo: $11908.49
Results
Graham Number$1755.37
Current Price$78.00
Margin of Safety+2150.5%
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$78.00
Implied Near-term FCF Growth—
Historical Revenue Growth54.1%
Historical Earnings Growth-10.6%
Base FCF (TTM)-$753.48B
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: $7.31
Results
DDM Intrinsic Value / share$150.59
Current Price$78.00
Upside / Downside+93.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.26T
Current: —×
Default: $0
Results
Implied Equity Value / share$142371.73
Current Price$78.00
Upside / Downside+182427.9%
Implied EV$27.16T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)