Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($89.39)
DCF
$36.39
-59.3%
Graham Number
$120.05
+34.3%
Reverse DCF
—
—
DDM
$65.92
-26.3%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 15.5% / EPS: 24.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$36.39
Current Price$89.39
Upside / Downside-59.3%
Net Debt (used)-$443.28M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
16.0%
20.0%
24.0%
28.0%
32.0%
7.0%
$36.39
$36.39
$36.39
$36.39
$36.39
8.0%
$36.39
$36.39
$36.39
$36.39
$36.39
9.0%
$36.39
$36.39
$36.39
$36.39
$36.39
10.0%
$36.39
$36.39
$36.39
$36.39
$36.39
11.0%
$36.39
$36.39
$36.39
$36.39
$36.39
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $9.88
Yahoo: $64.83
Results
Graham Number$120.05
Current Price$89.39
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
Reverse DCF requires positive TTM free cash flow.
Current Price$89.39
Implied Near-term FCF Growth—
Historical Revenue Growth15.5%
Historical Earnings Growth24.0%
Base FCF (TTM)—
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.