Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.03)
DCF
$5424.22
+18584.9%
Graham Number
$31.02
+6.8%
Reverse DCF
—
implied g: -20.0%
DDM
$28.84
-0.7%
EV/EBITDA
$141977.65
+488972.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $118.56B
Rev: -4.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$5424.22
Current Price$29.03
Upside / Downside+18584.9%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$5470.82
$6577.14
$7864.22
$9353.86
$11069.60
8.0%
$4497.35
$5387.81
$6422.18
$7617.74
$8993.13
9.0%
$3822.78
$4564.23
$5424.22
$6416.91
$7557.56
10.0%
$3327.57
$3960.11
$4692.69
$5537.20
$6506.45
11.0%
$2948.44
$3498.00
$4133.54
$4865.24
$5704.04
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.02
Yahoo: $41.91
Results
Graham Number$31.02
Current Price$29.03
Margin of Safety+6.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.03
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth-4.8%
Historical Earnings Growth—
Base FCF (TTM)$118.56B
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: $1.40
Results
DDM Intrinsic Value / share$28.84
Current Price$29.03
Upside / Downside-0.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $4.54T
Current: —×
Default: $0
Results
Implied Equity Value / share$141977.65
Current Price$29.03
Upside / Downside+488972.2%
Implied EV$54.48T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)