Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($36.51)
DCF
$1059.66
+2802.4%
Graham Number
$12.46
-65.9%
Reverse DCF
—
implied g: 9.0%
DDM
$16.07
-56.0%
EV/EBITDA
$72.38
+98.2%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $824.75M
Rev: 7.4% / EPS: 70.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$1059.66
Current Price$36.51
Upside / Downside+2802.4%
Net Debt (used)$2.77B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
62.4%
66.4%
70.4%
74.4%
78.4%
7.0%
$1348.37
$1522.34
$1713.80
$1924.02
$2154.35
8.0%
$1042.21
$1176.60
$1324.48
$1486.85
$1664.73
9.0%
$833.93
$941.41
$1059.66
$1189.47
$1331.68
10.0%
$684.11
$772.23
$869.18
$975.59
$1092.16
11.0%
$571.90
$645.54
$726.53
$815.43
$912.79
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.12
Yahoo: $6.16
Results
Graham Number$12.46
Current Price$36.51
Margin of Safety-65.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$36.51
Implied Near-term FCF Growth9.0%
Historical Revenue Growth7.4%
Historical Earnings Growth70.4%
Base FCF (TTM)$824.75M
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: $0.78
Results
DDM Intrinsic Value / share$16.07
Current Price$36.51
Upside / Downside-56.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.37B
Current: 24.5×
Default: $2.77B
Results
Implied Equity Value / share$72.38
Current Price$36.51
Upside / Downside+98.2%
Implied EV$33.49B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)