Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($23.41)
DCF
$2410773248.00
+10298048802.2%
Graham Number
$72.05
+207.8%
Reverse DCF
—
—
DDM
$31.52
+34.6%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 14.6% / EPS: 10.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$2410773248.00
Current Price$23.41
Upside / Downside+10298048802.2%
Net Debt (used)-$2.41B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
6.6%
10.6%
14.6%
18.6%
22.6%
7.0%
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
8.0%
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
9.0%
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
10.0%
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
11.0%
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
$2410773248.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.65
Yahoo: $34.70
Results
Graham Number$72.05
Current Price$23.41
Margin of Safety+207.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$23.41
Implied Near-term FCF Growth—
Historical Revenue Growth14.6%
Historical Earnings Growth10.5%
Base FCF (TTM)—
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.