Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($51.27)
DCF
$66.77
+30.2%
Graham Number
$59.31
+15.7%
Reverse DCF
—
—
DDM
$39.96
-22.1%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 6.9% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$66.77
Current Price$51.27
Upside / Downside+30.2%
Net Debt (used)-$2.75B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-1.1%
2.9%
6.9%
10.9%
14.9%
7.0%
$66.77
$66.77
$66.77
$66.77
$66.77
8.0%
$66.77
$66.77
$66.77
$66.77
$66.77
9.0%
$66.77
$66.77
$66.77
$66.77
$66.77
10.0%
$66.77
$66.77
$66.77
$66.77
$66.77
11.0%
$66.77
$66.77
$66.77
$66.77
$66.77
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.47
Yahoo: $28.58
Results
Graham Number$59.31
Current Price$51.27
Margin of Safety+15.7%
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$51.27
Implied Near-term FCF Growth—
Historical Revenue Growth6.9%
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.