Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($498.72)
DCF
$286371.31
+57321.3%
Graham Number
$115.12
-76.9%
Reverse DCF
—
implied g: 42.8%
DDM
—
—
EV/EBITDA
$507.28
+1.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $675.37M
Rev: 6.8% / EPS: 213.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$286033.84
Current Price$498.72
Upside / Downside+57253.6%
Net Debt (used)-$5.76B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
205.9%
209.9%
213.9%
217.9%
221.9%
7.0%
$420608.62
$448828.41
$478543.14
$509811.41
$542693.38
8.0%
$319628.77
$341071.68
$363650.45
$387409.64
$412394.93
9.0%
$251410.98
$268275.76
$286033.84
$304720.27
$324370.96
10.0%
$202717.30
$216314.27
$230631.41
$245696.96
$261539.90
11.0%
$166551.10
$177721.01
$189482.51
$201858.79
$214873.64
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $12.38
Yahoo: $47.58
Results
Graham Number$115.12
Current Price$498.72
Margin of Safety-76.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$498.72
Implied Near-term FCF Growth42.8%
Historical Revenue Growth6.8%
Historical Earnings Growth213.9%
Base FCF (TTM)$675.37M
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$498.72
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.25B
Current: 43.8×
Default: -$5.76B
Results
Implied Equity Value / share$507.28
Current Price$498.72
Upside / Downside+1.7%
Implied EV$98.66B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)