Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($105.21)
DCF
$15059.11
+14213.4%
Graham Number
$29.25
-72.2%
Reverse DCF
—
implied g: 28.7%
DDM
—
—
EV/EBITDA
$114.79
+9.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $763.99M
Rev: 38.3% / EPS: 145.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$15059.11
Current Price$105.21
Upside / Downside+14213.4%
Net Debt (used)-$5.66B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
137.8%
141.8%
145.8%
149.8%
153.8%
7.0%
$21157.53
$22995.21
$24958.50
$27053.75
$29287.51
8.0%
$16154.03
$17556.53
$19054.89
$20653.95
$22358.68
9.0%
$12767.44
$13875.42
$15059.11
$16322.33
$17669.02
10.0%
$10345.04
$11242.36
$12200.98
$13224.00
$14314.60
11.0%
$8541.79
$9282.30
$10073.39
$10917.60
$11817.58
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.22
Yahoo: $17.13
Results
Graham Number$29.25
Current Price$105.21
Margin of Safety-72.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$105.21
Implied Near-term FCF Growth28.7%
Historical Revenue Growth38.3%
Historical Earnings Growth145.8%
Base FCF (TTM)$763.99M
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$105.21
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.79B
Current: 31.8×
Default: -$5.66B
Results
Implied Equity Value / share$114.79
Current Price$105.21
Upside / Downside+9.1%
Implied EV$57.07B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)