NNI — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($131.71)
DCF	$-296.20	-324.9%
Graham Number	$167.38	+27.1%
Reverse DCF	—	—
DDM	$25.54	-80.6%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: -8.6% / EPS: -7.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.33%

Computed WACC: 3.33%

Cost of equity (Re)8.79%(Rf 4.30% + β 0.82 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)37.93%

Debt weight (D/V)62.07%

Results

Intrinsic Value / share$-296.20

Current Price$131.71

Upside / Downside-324.9%

Net Debt (used)$7.50B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-296.20	$-296.20	$-296.20	$-296.20	$-296.20
8.0%	$-296.20	$-296.20	$-296.20	$-296.20	$-296.20
9.0%	$-296.20	$-296.20	$-296.20	$-296.20	$-296.20
10.0%	$-296.20	$-296.20	$-296.20	$-296.20	$-296.20
11.0%	$-296.20	$-296.20	$-296.20	$-296.20	$-296.20

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $12.12

Book Value / share($)Yahoo: $102.74

Results

Graham Number$167.38

Current Price$131.71

Margin of Safety+27.1%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.33%

Terminal growth rate(%)

Computed WACC: 3.33%

Cost of equity (Re)8.79%(Rf 4.30% + β 0.82 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)37.93%

Debt weight (D/V)62.07%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$131.71

Implied Near-term FCF Growth—

Historical Revenue Growth-8.6%

Historical Earnings Growth-7.6%

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.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: $1.24

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$25.54

Current Price$131.71

Upside / Downside-80.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $7.50B

Results

Implied Equity Value / share$-296.20

Current Price$131.71

Upside / Downside-324.9%

Implied EV$0

← Overview Financial Statements ← Companies