Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($30.73)
DCF
$6.53
-78.7%
Graham Number
$10.03
-67.4%
Reverse DCF
—
implied g: 32.3%
DDM
—
—
EV/EBITDA
$30.71
-0.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $150.74M
Rev: 13.5% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6.56
Current Price$30.73
Upside / Downside-78.7%
Net Debt (used)$2.17B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
5.5%
9.5%
13.5%
17.5%
21.5%
7.0%
$7.28
$9.92
$12.95
$16.43
$20.41
8.0%
$4.65
$6.75
$9.17
$11.93
$15.09
9.0%
$2.84
$4.57
$6.56
$8.83
$11.43
10.0%
$1.51
$2.97
$4.65
$6.57
$8.76
11.0%
$0.50
$1.76
$3.21
$4.86
$6.74
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.56
Yahoo: $7.98
Results
Graham Number$10.03
Current Price$30.73
Margin of Safety-67.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$30.73
Implied Near-term FCF Growth32.3%
Historical Revenue Growth13.5%
Historical Earnings Growth—
Base FCF (TTM)$150.74M
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.
DDM Intrinsic Value / share—
Current Price$30.73
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $744.73M
Current: 16.6×
Default: $2.17B
Results
Implied Equity Value / share$30.71
Current Price$30.73
Upside / Downside-0.1%
Implied EV$12.39B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)