Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($22.35)
DCF
$0.00
-100.0%
Graham Number
$51.05
+128.4%
Reverse DCF
—
—
DDM
$28.84
+29.0%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 17.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.00
Current Price$22.35
Upside / Downside-100.0%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
9.2%
13.2%
17.2%
21.2%
25.2%
7.0%
$0.00
$0.00
$0.00
$0.00
$0.00
8.0%
$0.00
$0.00
$0.00
$0.00
$0.00
9.0%
$0.00
$0.00
$0.00
$0.00
$0.00
10.0%
$0.00
$0.00
$0.00
$0.00
$0.00
11.0%
$0.00
$0.00
$0.00
$0.00
$0.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.26
Yahoo: $22.02
Results
Graham Number$51.05
Current Price$22.35
Margin of Safety+128.4%
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$22.35
Implied Near-term FCF Growth—
Historical Revenue Growth17.2%
Historical Earnings Growth—
Base FCF (TTM)—
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.