Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($72.60)
DCF
$1368.26
+1784.7%
Graham Number
$150.33
+107.1%
Reverse DCF
—
implied g: -12.5%
DDM
$4.12
-94.3%
EV/EBITDA
$73.44
+1.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $612.34M
Rev: 9.9% / EPS: 28.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1368.26
Current Price$72.60
Upside / Downside+1784.7%
Net Debt (used)$1.75B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
20.6%
24.6%
28.6%
32.6%
36.6%
7.0%
$1552.21
$1828.04
$2140.96
$2494.64
$2892.94
8.0%
$1219.35
$1436.39
$1682.49
$1960.50
$2273.46
9.0%
$991.12
$1167.91
$1368.26
$1594.47
$1849.02
10.0%
$825.53
$973.15
$1140.36
$1329.06
$1541.29
11.0%
$700.33
$825.94
$968.14
$1128.54
$1308.85
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $8.78
Yahoo: $114.40
Results
Graham Number$150.33
Current Price$72.60
Margin of Safety+107.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$72.60
Implied Near-term FCF Growth-12.5%
Historical Revenue Growth9.9%
Historical Earnings Growth28.6%
Base FCF (TTM)$612.34M
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: $0.20
Results
DDM Intrinsic Value / share$4.12
Current Price$72.60
Upside / Downside-94.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $715.96M
Current: 5.4×
Default: $1.75B
Results
Implied Equity Value / share$73.44
Current Price$72.60
Upside / Downside+1.2%
Implied EV$3.87B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)