Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($13.14)
DCF
$4.93
-62.5%
Graham Number
$8.87
-32.5%
Reverse DCF
—
implied g: 18.2%
DDM
$19.57
+48.9%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $125.39M
Rev: -2.0% / EPS: 10.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$4.93
Current Price$13.14
Upside / Downside-62.5%
Net Debt (used)$1.93B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
2.2%
6.2%
10.2%
14.2%
18.2%
7.0%
$5.46
$8.29
$11.57
$15.34
$19.65
8.0%
$2.76
$5.02
$7.64
$10.65
$14.09
9.0%
$0.89
$2.77
$4.93
$7.41
$10.25
10.0%
$-0.47
$1.12
$2.95
$5.05
$7.45
11.0%
$-1.51
$-0.14
$1.44
$3.25
$5.32
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.27
Yahoo: $12.94
Results
Graham Number$8.87
Current Price$13.14
Margin of Safety-32.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$13.14
Implied Near-term FCF Growth18.2%
Historical Revenue Growth-2.0%
Historical Earnings Growth10.2%
Base FCF (TTM)$125.39M
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.