Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($17.50)
DCF
$79.18
+352.4%
Graham Number
$8.93
-49.0%
Reverse DCF
—
implied g: 11.2%
DDM
$7.83
-55.3%
EV/EBITDA
$18.96
+8.3%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $700.88M
Rev: 4.7% / EPS: 35.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$79.03
Current Price$17.50
Upside / Downside+351.6%
Net Debt (used)$2.78B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
27.9%
31.9%
35.9%
39.9%
43.9%
7.0%
$92.15
$107.62
$125.05
$144.64
$166.57
8.0%
$71.96
$84.07
$97.73
$113.06
$130.22
9.0%
$58.14
$67.97
$79.03
$91.46
$105.36
10.0%
$48.14
$56.31
$65.50
$75.82
$87.37
11.0%
$40.59
$47.51
$55.30
$64.04
$73.81
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.56
Yahoo: $6.33
Results
Graham Number$8.93
Current Price$17.50
Margin of Safety-49.0%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$17.50
Implied Near-term FCF Growth11.2%
Historical Revenue Growth4.7%
Historical Earnings Growth35.9%
Base FCF (TTM)$700.88M
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: $0.38
Results
DDM Intrinsic Value / share$7.83
Current Price$17.50
Upside / Downside-55.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.44B
Current: 13.1×
Default: $2.78B
Results
Implied Equity Value / share$18.96
Current Price$17.50
Upside / Downside+8.3%
Implied EV$18.87B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)