Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($69.92)
DCF
$712991.56
+1019624.8%
Graham Number
$34.87
-50.1%
Reverse DCF
—
implied g: -7.8%
DDM
—
—
EV/EBITDA
$71.17
+1.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $255.47M
Rev: 24.6% / EPS: 232.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$712991.56
Current Price$69.92
Upside / Downside+1019624.8%
Net Debt (used)-$1.50B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
224.4%
228.4%
232.4%
236.4%
240.4%
7.0%
$1057799.78
$1124630.46
$1194797.29
$1268423.65
$1345635.91
8.0%
$803191.11
$853933.01
$907207.82
$963109.22
$1021733.15
9.0%
$631247.42
$671124.25
$712991.56
$756922.95
$802993.83
10.0%
$508561.02
$540685.42
$574413.25
$609803.83
$646917.87
11.0%
$417475.58
$443844.45
$471529.41
$500579.15
$531043.49
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.24
Yahoo: $24.12
Results
Graham Number$34.87
Current Price$69.92
Margin of Safety-50.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$69.92
Implied Near-term FCF Growth-7.8%
Historical Revenue Growth24.6%
Historical Earnings Growth232.4%
Base FCF (TTM)$255.47M
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.
DDM Intrinsic Value / share—
Current Price$69.92
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $12.06M
Current: 180.1×
Default: -$1.50B
Results
Implied Equity Value / share$71.17
Current Price$69.92
Upside / Downside+1.8%
Implied EV$2.17B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)