Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($40.78)
DCF
$49.18
+20.6%
Graham Number
—
—
Reverse DCF
—
implied g: 3.2%
DDM
$43.47
+6.6%
EV/EBITDA
$44.67
+9.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.10B
Rev: -0.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$49.18
Current Price$40.78
Upside / Downside+20.6%
Net Debt (used)$8.06B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$49.90
$67.14
$87.19
$110.39
$137.12
8.0%
$34.74
$48.61
$64.72
$83.35
$104.77
9.0%
$24.23
$35.78
$49.18
$64.64
$82.41
10.0%
$16.52
$26.37
$37.78
$50.94
$66.04
11.0%
$10.61
$19.17
$29.07
$40.47
$53.54
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.62
Yahoo: $36.33
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$40.78
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$40.78
Implied Near-term FCF Growth3.2%
Historical Revenue Growth-0.2%
Historical Earnings Growth—
Base FCF (TTM)$1.10B
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: $2.11
Results
DDM Intrinsic Value / share$43.47
Current Price$40.78
Upside / Downside+6.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.14B
Current: 16.0×
Default: $8.06B
Results
Implied Equity Value / share$44.67
Current Price$40.78
Upside / Downside+9.5%
Implied EV$18.26B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)