Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($8.26)
DCF
$2.21
-73.2%
Graham Number
$3.59
-56.5%
Reverse DCF
—
implied g: 30.6%
DDM
$3.30
-60.1%
EV/EBITDA
$8.28
+0.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $588.12M
Rev: 2.4% / EPS: -39.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$2.21
Current Price$8.26
Upside / Downside-73.2%
Net Debt (used)-$2.01B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$2.23
$2.60
$3.04
$3.55
$4.13
8.0%
$1.89
$2.20
$2.55
$2.96
$3.43
9.0%
$1.66
$1.92
$2.21
$2.55
$2.94
10.0%
$1.49
$1.71
$1.96
$2.25
$2.58
11.0%
$1.37
$1.55
$1.77
$2.02
$2.31
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.13
Yahoo: $4.42
Results
Graham Number$3.59
Current Price$8.26
Margin of Safety-56.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$8.26
Implied Near-term FCF Growth30.6%
Historical Revenue Growth2.4%
Historical Earnings Growth-39.2%
Base FCF (TTM)$588.12M
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: $0.16
Results
DDM Intrinsic Value / share$3.30
Current Price$8.26
Upside / Downside-60.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.60B
Current: 17.0×
Default: -$2.01B
Results
Implied Equity Value / share$8.28
Current Price$8.26
Upside / Downside+0.2%
Implied EV$44.19B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)