Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($63.19)
DCF
$64.13
+1.5%
Graham Number
$54.21
-14.2%
Reverse DCF
—
implied g: 4.8%
DDM
$40.79
-35.5%
EV/EBITDA
$65.03
+2.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.31B
Rev: 2.1% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$64.13
Current Price$63.19
Upside / Downside+1.5%
Net Debt (used)$5.08B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$64.84
$81.61
$101.13
$123.72
$149.73
8.0%
$50.08
$63.58
$79.26
$97.39
$118.25
9.0%
$39.85
$51.09
$64.13
$79.18
$96.48
10.0%
$32.34
$41.93
$53.04
$65.84
$80.54
11.0%
$26.59
$34.92
$44.56
$55.66
$68.37
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.93
Yahoo: $44.58
Results
Graham Number$54.21
Current Price$63.19
Margin of Safety-14.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$63.19
Implied Near-term FCF Growth4.8%
Historical Revenue Growth2.1%
Historical Earnings Growth—
Base FCF (TTM)$1.31B
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: $1.98
Results
DDM Intrinsic Value / share$40.79
Current Price$63.19
Upside / Downside-35.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $4.04B
Current: 5.8×
Default: $5.08B
Results
Implied Equity Value / share$65.03
Current Price$63.19
Upside / Downside+2.9%
Implied EV$23.30B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)