Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.54)
DCF
$41.98
-20.1%
Graham Number
$47.20
-10.2%
Reverse DCF
—
implied g: 7.0%
DDM
$15.24
-71.0%
EV/EBITDA
$56.43
+7.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $367.28M
Rev: -0.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$41.98
Current Price$52.54
Upside / Downside-20.1%
Net Debt (used)$3.20B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$42.70
$59.70
$79.48
$102.38
$128.75
8.0%
$27.73
$41.42
$57.32
$75.70
$96.84
9.0%
$17.36
$28.76
$41.98
$57.24
$74.77
10.0%
$9.75
$19.48
$30.74
$43.72
$58.61
11.0%
$3.93
$12.37
$22.14
$33.39
$46.28
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.98
Yahoo: $33.23
Results
Graham Number$47.20
Current Price$52.54
Margin of Safety-10.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.54
Implied Near-term FCF Growth7.0%
Historical Revenue Growth-0.8%
Historical Earnings Growth—
Base FCF (TTM)$367.28M
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: $0.74
Results
DDM Intrinsic Value / share$15.24
Current Price$52.54
Upside / Downside-71.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $868.16M
Current: 8.7×
Default: $3.20B
Results
Implied Equity Value / share$56.43
Current Price$52.54
Upside / Downside+7.4%
Implied EV$7.57B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)