Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.16)
DCF
$17.75
-29.5%
Graham Number
$28.66
+13.9%
Reverse DCF
—
implied g: 17.5%
DDM
$20.60
-18.1%
EV/EBITDA
$25.81
+2.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $318.00M
Rev: 12.4% / EPS: -17.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$17.75
Current Price$25.16
Upside / Downside-29.5%
Net Debt (used)$1.62B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
4.4%
8.4%
12.4%
16.4%
20.4%
7.0%
$18.83
$23.25
$28.34
$34.19
$40.88
8.0%
$14.49
$18.01
$22.07
$26.73
$32.04
9.0%
$11.49
$14.40
$17.75
$21.58
$25.96
10.0%
$9.30
$11.76
$14.59
$17.83
$21.52
11.0%
$7.63
$9.75
$12.19
$14.98
$18.15
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.22
Yahoo: $16.45
Results
Graham Number$28.66
Current Price$25.16
Margin of Safety+13.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$25.16
Implied Near-term FCF Growth17.5%
Historical Revenue Growth12.4%
Historical Earnings Growth-17.6%
Base FCF (TTM)$318.00M
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: $1.00
Results
DDM Intrinsic Value / share$20.60
Current Price$25.16
Upside / Downside-18.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.56B
Current: 7.5×
Default: $1.62B
Results
Implied Equity Value / share$25.81
Current Price$25.16
Upside / Downside+2.6%
Implied EV$11.77B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)