Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($53.58)
DCF
$472.31
+781.6%
Graham Number
—
—
Reverse DCF
—
implied g: 7.6%
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $375.74M
Rev: 48.3% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$471.50
Current Price$53.58
Upside / Downside+780.1%
Net Debt (used)-$436.54M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
40.3%
44.3%
48.3%
52.3%
56.3%
7.0%
$567.61
$651.46
$745.06
$849.22
$964.83
8.0%
$444.34
$509.61
$582.45
$663.51
$753.44
9.0%
$360.20
$412.81
$471.50
$536.79
$609.22
10.0%
$299.47
$342.93
$391.42
$445.34
$505.14
11.0%
$253.80
$290.40
$331.22
$376.60
$426.92
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-1.55
Yahoo: $-2.62
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative. BVPS is zero or negative.
Graham Number—
Current Price$53.58
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$53.58
Implied Near-term FCF Growth7.6%
Historical Revenue Growth48.3%
Historical Earnings Growth—
Base FCF (TTM)$375.74M
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.