Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($36.47)
DCF
$437.40
+1099.5%
Graham Number
$11.95
-67.2%
Reverse DCF
—
implied g: 18.1%
DDM
—
—
EV/EBITDA
$38.32
+5.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $241.90M
Rev: 12.4% / EPS: 57.2%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$437.40
Current Price$36.47
Upside / Downside+1099.5%
Net Debt (used)$3.40B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
49.2%
53.2%
57.2%
61.2%
65.2%
7.0%
$544.78
$624.00
$711.87
$809.09
$916.40
8.0%
$419.03
$480.48
$548.63
$624.03
$707.23
9.0%
$333.33
$382.68
$437.40
$497.93
$564.71
10.0%
$271.57
$312.20
$357.24
$407.06
$462.02
11.0%
$225.21
$259.30
$297.10
$338.88
$384.97
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.05
Yahoo: $6.04
Results
Graham Number$11.95
Current Price$36.47
Margin of Safety-67.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$36.47
Implied Near-term FCF Growth18.1%
Historical Revenue Growth12.4%
Historical Earnings Growth57.2%
Base FCF (TTM)$241.90M
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$36.47
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $365.26M
Current: 25.6×
Default: $3.40B
Results
Implied Equity Value / share$38.32
Current Price$36.47
Upside / Downside+5.1%
Implied EV$9.35B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)