Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($47.66)
DCF
$130.00
+172.8%
Graham Number
$60.88
+27.7%
Reverse DCF
—
implied g: -9.0%
DDM
$45.32
-4.9%
EV/EBITDA
$23.97
-49.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $16.64B
Rev: 6.9% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$130.22
Current Price$47.66
Upside / Downside+173.2%
Net Debt (used)$12.66B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-1.1%
2.9%
6.9%
10.9%
14.9%
7.0%
$132.87
$160.47
$192.50
$229.49
$272.02
8.0%
$107.84
$130.00
$155.68
$185.30
$219.31
9.0%
$90.52
$108.92
$130.22
$154.77
$182.92
10.0%
$77.82
$93.48
$111.59
$132.42
$156.30
11.0%
$68.11
$81.69
$97.36
$115.38
$136.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.37
Yahoo: $69.50
Results
Graham Number$60.88
Current Price$47.66
Margin of Safety+27.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$47.66
Implied Near-term FCF Growth-9.0%
Historical Revenue Growth6.9%
Historical Earnings Growth—
Base FCF (TTM)$16.64B
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: $2.20
Results
DDM Intrinsic Value / share$45.32
Current Price$47.66
Upside / Downside-4.9%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $12.64B
Current: 5.6×
Default: $12.66B
Results
Implied Equity Value / share$23.97
Current Price$47.66
Upside / Downside-49.7%
Implied EV$70.55B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)