Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($44.99)
DCF
$33.51
-25.5%
Graham Number
$29.58
-34.3%
Reverse DCF
—
implied g: 8.2%
DDM
$42.64
-5.2%
EV/EBITDA
$46.99
+4.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.86B
Rev: -10.8% / EPS: -14.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$33.51
Current Price$44.99
Upside / Downside-25.5%
Net Debt (used)$13.20B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$34.00
$45.47
$58.81
$74.26
$92.05
8.0%
$23.90
$33.13
$43.86
$56.26
$70.52
9.0%
$16.91
$24.60
$33.51
$43.80
$55.63
10.0%
$11.77
$18.33
$25.93
$34.68
$44.73
11.0%
$7.84
$13.54
$20.13
$27.72
$36.41
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.05
Yahoo: $18.97
Results
Graham Number$29.58
Current Price$44.99
Margin of Safety-34.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$44.99
Implied Near-term FCF Growth8.2%
Historical Revenue Growth-10.8%
Historical Earnings Growth-14.9%
Base FCF (TTM)$1.86B
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: $2.07
Results
DDM Intrinsic Value / share$42.64
Current Price$44.99
Upside / Downside-5.2%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.44B
Current: 11.8×
Default: $13.20B
Results
Implied Equity Value / share$46.99
Current Price$44.99
Upside / Downside+4.4%
Implied EV$40.50B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)