Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($51.90)
DCF
$6185.12
+11817.4%
Graham Number
$0.47
-99.1%
Reverse DCF
—
implied g: 0.7%
DDM
$49.65
-4.3%
EV/EBITDA
$103799.97
+199899.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.53B
Rev: 16.1% / EPS: 87.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6195.10
Current Price$51.90
Upside / Downside+11836.6%
Net Debt (used)$5.94B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
79.5%
83.5%
87.5%
91.5%
95.5%
7.0%
$8128.11
$9073.29
$10104.34
$11226.99
$12447.21
8.0%
$6255.83
$6982.99
$7776.16
$8639.75
$9578.35
9.0%
$4984.31
$5563.44
$6195.10
$6882.80
$7630.18
10.0%
$4071.42
$4544.29
$5060.02
$5621.46
$6231.60
11.0%
$3389.12
$3782.58
$4211.68
$4678.79
$5186.37
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.96
Yahoo: $0.00
Results
Graham Number$0.47
Current Price$51.90
Margin of Safety-99.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$51.90
Implied Near-term FCF Growth0.7%
Historical Revenue Growth16.1%
Historical Earnings Growth87.5%
Base FCF (TTM)$1.53B
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: $2.41
Results
DDM Intrinsic Value / share$49.65
Current Price$51.90
Upside / Downside-4.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.56B
Current: 8381.6×
Default: $5.94B
Results
Implied Equity Value / share$103799.97
Current Price$51.90
Upside / Downside+199899.9%
Implied EV$29.81T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)