Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($67.02)
DCF
$677942.08
+1011451.9%
Graham Number
$30.91
-53.9%
Reverse DCF
—
implied g: 12.6%
DDM
$11.12
-83.4%
EV/EBITDA
$68.71
+2.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.02B
Rev: 44.7% / EPS: 258.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$677942.08
Current Price$67.02
Upside / Downside+1011451.9%
Net Debt (used)-$446.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
250.6%
254.6%
258.6%
262.6%
266.6%
7.0%
$1016800.86
$1076136.35
$1138210.14
$1203115.95
$1270949.58
8.0%
$771334.42
$816344.28
$863431.27
$912666.47
$964122.57
9.0%
$605632.46
$640971.86
$677942.08
$716598.91
$756999.43
10.0%
$487452.75
$515895.17
$545650.10
$576762.43
$609278.10
11.0%
$399755.65
$423080.10
$447480.84
$472994.70
$499659.35
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.56
Yahoo: $16.59
Results
Graham Number$30.91
Current Price$67.02
Margin of Safety-53.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$67.02
Implied Near-term FCF Growth12.6%
Historical Revenue Growth44.7%
Historical Earnings Growth258.6%
Base FCF (TTM)$1.02B
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: $0.54
Results
DDM Intrinsic Value / share$11.12
Current Price$67.02
Upside / Downside-83.4%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.63B
Current: 17.5×
Default: -$446.00M
Results
Implied Equity Value / share$68.71
Current Price$67.02
Upside / Downside+2.5%
Implied EV$28.54B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)