Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($48.83)
DCF
$69.92
+43.2%
Graham Number
$29.01
-40.6%
Reverse DCF
—
implied g: 15.9%
DDM
$5.36
-89.0%
EV/EBITDA
$48.85
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $322.01M
Rev: 3.7% / EPS: 21.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$69.79
Current Price$48.83
Upside / Downside+42.9%
Net Debt (used)$555.51M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
13.9%
17.9%
21.9%
25.9%
29.9%
7.0%
$76.88
$91.18
$107.50
$126.07
$147.10
8.0%
$60.94
$72.25
$85.15
$99.81
$116.41
9.0%
$49.98
$59.24
$69.79
$81.78
$95.34
10.0%
$42.01
$49.78
$58.63
$68.67
$80.03
11.0%
$35.97
$42.61
$50.17
$58.75
$68.44
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.04
Yahoo: $18.33
Results
Graham Number$29.01
Current Price$48.83
Margin of Safety-40.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$48.83
Implied Near-term FCF Growth15.9%
Historical Revenue Growth3.7%
Historical Earnings Growth21.9%
Base FCF (TTM)$322.01M
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: $0.26
Results
DDM Intrinsic Value / share$5.36
Current Price$48.83
Upside / Downside-89.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $746.36M
Current: 14.2×
Default: $555.51M
Results
Implied Equity Value / share$48.85
Current Price$48.83
Upside / Downside+0.0%
Implied EV$10.62B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)