Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($448.20)
DCF
$232.70
-48.1%
Graham Number
$86.30
-80.7%
Reverse DCF
—
implied g: 34.7%
DDM
—
—
EV/EBITDA
$448.20
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $149.59M
Rev: 14.3% / EPS: 22.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$232.70
Current Price$448.20
Upside / Downside-48.1%
Net Debt (used)-$249.36M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
14.4%
18.4%
22.4%
26.4%
30.4%
7.0%
$255.25
$299.55
$350.10
$407.55
$472.61
8.0%
$205.55
$240.56
$280.49
$325.85
$377.18
9.0%
$171.40
$200.04
$232.70
$269.76
$311.68
10.0%
$146.56
$170.59
$197.96
$229.00
$264.10
11.0%
$127.74
$148.27
$171.65
$198.14
$228.08
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $7.98
Yahoo: $41.48
Results
Graham Number$86.30
Current Price$448.20
Margin of Safety-80.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$448.20
Implied Near-term FCF Growth34.7%
Historical Revenue Growth14.3%
Historical Earnings Growth22.4%
Base FCF (TTM)$149.59M
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: —
Results
This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.
DDM Intrinsic Value / share—
Current Price$448.20
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $276.69M
Current: 50.6×
Default: -$249.36M
Results
Implied Equity Value / share$448.20
Current Price$448.20
Upside / Downside-0.0%
Implied EV$14.00B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)