Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($62.81)
DCF
$67.55
+7.5%
Graham Number
$33.26
-47.1%
Reverse DCF
—
implied g: 7.3%
DDM
$20.39
-67.5%
EV/EBITDA
$130.97
+108.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.59B
Rev: 8.6% / EPS: -79.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$67.55
Current Price$62.81
Upside / Downside+7.5%
Net Debt (used)-$934.10M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
0.6%
4.6%
8.6%
12.6%
16.6%
7.0%
$69.46
$82.82
$98.31
$116.16
$136.64
8.0%
$57.02
$67.73
$80.12
$94.39
$110.74
9.0%
$48.41
$57.29
$67.55
$79.35
$92.87
10.0%
$42.11
$49.66
$58.36
$68.37
$79.81
11.0%
$37.30
$43.83
$51.36
$59.99
$69.86
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $5.00
Yahoo: $9.83
Results
Graham Number$33.26
Current Price$62.81
Margin of Safety-47.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$62.81
Implied Near-term FCF Growth7.3%
Historical Revenue Growth8.6%
Historical Earnings Growth-79.0%
Base FCF (TTM)$1.59B
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: $0.99
Results
DDM Intrinsic Value / share$20.39
Current Price$62.81
Upside / Downside-67.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.72B
Current: 18.2×
Default: -$934.10M
Results
Implied Equity Value / share$130.97
Current Price$62.81
Upside / Downside+108.5%
Implied EV$67.63B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)