Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($32.55)
DCF
$-11.17
-134.3%
Graham Number
$38.67
+18.8%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$50.83M
Rev: — / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-11.17
Current Price$32.55
Upside / Downside-134.3%
Net Debt (used)-$391.05M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-11.34
$-15.39
$-20.11
$-25.57
$-31.85
8.0%
$-7.77
$-11.03
$-14.82
$-19.20
$-24.24
9.0%
$-5.30
$-8.02
$-11.17
$-14.80
$-18.98
10.0%
$-3.48
$-5.80
$-8.49
$-11.58
$-15.13
11.0%
$-2.09
$-4.11
$-6.44
$-9.12
$-12.19
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $7.67
Yahoo: $8.67
Results
Graham Number$38.67
Current Price$32.55
Margin of Safety+18.8%
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$32.55
Implied Near-term FCF Growth—
Historical Revenue Growth—
Historical Earnings Growth—
Base FCF (TTM)-$50.83M
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.