Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($177.40)
DCF
$364.05
+105.2%
Graham Number
—
—
Reverse DCF
—
implied g: 0.8%
DDM
—
—
EV/EBITDA
$183.42
+3.4%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $113.70M
Rev: 12.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$364.05
Current Price$177.40
Upside / Downside+105.2%
Net Debt (used)$50.30M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
4.8%
8.8%
12.8%
16.8%
20.8%
7.0%
$383.22
$457.89
$543.98
$642.78
$755.66
8.0%
$309.33
$368.88
$437.47
$516.10
$605.87
9.0%
$258.35
$307.50
$364.05
$428.82
$502.69
10.0%
$221.12
$262.69
$310.47
$365.14
$427.45
11.0%
$192.76
$228.58
$269.71
$316.72
$370.26
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-274.19
Yahoo: $1.27
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$177.40
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$177.40
Implied Near-term FCF Growth0.8%
Historical Revenue Growth12.8%
Historical Earnings Growth—
Base FCF (TTM)$113.70M
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$177.40
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $144.34M
Current: 11.2×
Default: $50.30M
Results
Implied Equity Value / share$183.42
Current Price$177.40
Upside / Downside+3.4%
Implied EV$1.61B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)