Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($635.36)
DCF
$1340388666.85
+210965127.1%
Graham Number
—
—
Reverse DCF
—
implied g: 30.4%
DDM
—
—
EV/EBITDA
$635.36
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.25B
Rev: 61.2% / EPS: 618.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1340388666.85
Current Price$635.36
Upside / Downside+210965127.1%
Net Debt (used)-$726.00M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
610.0%
614.0%
618.0%
622.0%
626.0%
7.0%
$2148336410.50
$2209538526.71
$2272127590.99
$2336127043.94
$2401560588.78
8.0%
$1621928324.16
$1668134023.47
$1715386824.98
$1763704425.60
$1813104720.51
9.0%
$1267361035.07
$1303465753.07
$1340388666.85
$1378143604.58
$1416744549.38
10.0%
$1015092278.06
$1044010316.10
$1073583686.82
$1103823465.87
$1134740853.00
11.0%
$828378338.95
$851977235.93
$876110924.30
$900788442.45
$926018930.08
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-7.50
Yahoo: $69.01
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$635.36
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$635.36
Implied Near-term FCF Growth30.4%
Historical Revenue Growth61.2%
Historical Earnings Growth618.0%
Base FCF (TTM)$1.25B
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$635.36
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.42B
Current: 65.3×
Default: -$726.00M
Results
Implied Equity Value / share$635.36
Current Price$635.36
Upside / Downside+0.0%
Implied EV$93.03B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)