Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($147.11)
DCF
$677764.61
+460619.6%
Graham Number
$30.08
-79.6%
Reverse DCF
—
implied g: 19.5%
DDM
—
—
EV/EBITDA
$201.24
+36.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $446.45M
Rev: 69.7% / EPS: 247.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$677764.61
Current Price$147.11
Upside / Downside+460619.6%
Net Debt (used)-$2.45B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
239.4%
243.4%
247.4%
251.4%
255.4%
7.0%
$1012034.19
$1073083.99
$1137045.19
$1204020.74
$1274115.92
8.0%
$768010.14
$814337.47
$862874.06
$913697.99
$966889.17
9.0%
$603254.66
$639642.05
$677764.61
$717683.69
$759462.04
10.0%
$485728.72
$515025.63
$545719.57
$577859.89
$611497.14
11.0%
$398499.72
$422534.06
$447714.44
$474081.35
$501676.24
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.62
Yahoo: $15.34
Results
Graham Number$30.08
Current Price$147.11
Margin of Safety-79.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$147.11
Implied Near-term FCF Growth19.5%
Historical Revenue Growth69.7%
Historical Earnings Growth247.4%
Base FCF (TTM)$446.45M
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$147.11
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $457.93M
Current: 56.0×
Default: -$2.45B
Results
Implied Equity Value / share$201.24
Current Price$147.11
Upside / Downside+36.8%
Implied EV$25.65B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)