Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($255.08)
DCF
$9010487.32
+3532316.2%
Graham Number
$25.69
-89.9%
Reverse DCF
—
implied g: -16.8%
DDM
$181.69
-28.8%
EV/EBITDA
$3055.98
+1098.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $9.63B
Rev: 187.0% / EPS: -13.7%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$9010487.32
Current Price$255.08
Upside / Downside+3532316.2%
Net Debt (used)$36.21B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
179.0%
183.0%
187.0%
191.0%
195.0%
7.0%
$13051984.05
$14014507.60
$15032998.71
$16109863.55
$17247576.28
8.0%
$9932182.89
$10664570.14
$11439539.83
$12258922.57
$13124600.70
9.0%
$7823300.90
$8400126.68
$9010487.32
$9655824.40
$10337620.20
10.0%
$6316985.82
$6782700.91
$7275488.73
$7796512.95
$8346970.14
11.0%
$5197399.29
$5580532.20
$5985934.98
$6414564.80
$6867405.87
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $11.43
Yahoo: $2.57
Results
Graham Number$25.69
Current Price$255.08
Margin of Safety-89.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$255.08
Implied Near-term FCF Growth-16.8%
Historical Revenue Growth187.0%
Historical Earnings Growth-13.7%
Base FCF (TTM)$9.63B
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: $8.82
Results
DDM Intrinsic Value / share$181.69
Current Price$255.08
Upside / Downside-28.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $21.33B
Current: 7.8×
Default: $36.21B
Results
Implied Equity Value / share$3055.98
Current Price$255.08
Upside / Downside+1098.0%
Implied EV$167.46B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)