Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($54.56)
DCF
$505466.86
+926342.2%
Graham Number
$8.92
-83.7%
Reverse DCF
—
implied g: 66.0%
DDM
—
—
EV/EBITDA
$54.80
+0.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $4.50M
Rev: 25.6% / EPS: 384.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$505466.86
Current Price$54.56
Upside / Downside+926342.2%
Net Debt (used)$3.34M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
376.2%
380.2%
384.2%
388.2%
392.2%
7.0%
$785062.63
$818592.51
$853258.38
$889088.86
$926113.04
8.0%
$593932.77
$619299.39
$645525.42
$672632.51
$700642.69
9.0%
$465068.41
$484931.17
$505466.86
$526692.45
$548625.17
10.0%
$373284.70
$389227.33
$405710.09
$422746.57
$440350.63
11.0%
$305273.39
$318311.23
$331790.78
$345723.17
$360119.71
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.63
Yahoo: $5.61
Results
Graham Number$8.92
Current Price$54.56
Margin of Safety-83.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$54.56
Implied Near-term FCF Growth66.0%
Historical Revenue Growth25.6%
Historical Earnings Growth384.2%
Base FCF (TTM)$4.50M
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$54.56
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $43.15M
Current: 47.0×
Default: $3.34M
Results
Implied Equity Value / share$54.80
Current Price$54.56
Upside / Downside+0.4%
Implied EV$2.03B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)