Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($201.53)
DCF
$129.59
-35.7%
Graham Number
$86.56
-57.0%
Reverse DCF
—
implied g: 12.7%
DDM
$61.18
-69.6%
EV/EBITDA
$202.46
+0.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $8.48B
Rev: 3.3% / EPS: 5.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$129.59
Current Price$201.53
Upside / Downside-35.7%
Net Debt (used)-$2.06B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$130.69
$156.76
$187.09
$222.19
$262.63
8.0%
$107.75
$128.73
$153.11
$181.28
$213.69
9.0%
$91.85
$109.33
$129.59
$152.98
$179.86
10.0%
$80.18
$95.09
$112.35
$132.25
$155.09
11.0%
$71.25
$84.20
$99.18
$116.42
$136.19
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $7.38
Yahoo: $45.13
Results
Graham Number$86.56
Current Price$201.53
Margin of Safety-57.0%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$201.53
Implied Near-term FCF Growth12.7%
Historical Revenue Growth3.3%
Historical Earnings Growth5.0%
Base FCF (TTM)$8.48B
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: $2.97
Results
DDM Intrinsic Value / share$61.18
Current Price$201.53
Upside / Downside-69.6%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $11.23B
Current: 20.8×
Default: -$2.06B
Results
Implied Equity Value / share$202.46
Current Price$201.53
Upside / Downside+0.5%
Implied EV$233.72B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)