Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($80.19)
DCF
$3493.39
+4256.4%
Graham Number
$103.64
+29.2%
Reverse DCF
—
implied g: 6.5%
DDM
$34.40
-57.1%
EV/EBITDA
$72.98
-9.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $209.46M
Rev: 23.9% / EPS: 80.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$3499.10
Current Price$80.19
Upside / Downside+4263.5%
Net Debt (used)-$132.75M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
72.5%
76.5%
80.5%
84.5%
88.5%
7.0%
$4532.28
$5079.42
$5678.30
$6332.51
$7045.80
8.0%
$3497.80
$3919.38
$4380.79
$4884.79
$5434.27
9.0%
$2794.81
$3131.08
$3499.10
$3901.05
$4339.24
10.0%
$2289.75
$2564.74
$2865.67
$3194.33
$3552.59
11.0%
$1911.96
$2141.14
$2391.91
$2665.76
$2964.25
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $7.03
Yahoo: $67.91
Results
Graham Number$103.64
Current Price$80.19
Margin of Safety+29.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$80.19
Implied Near-term FCF Growth6.5%
Historical Revenue Growth23.9%
Historical Earnings Growth80.5%
Base FCF (TTM)$209.46M
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: $1.67
Results
DDM Intrinsic Value / share$34.40
Current Price$80.19
Upside / Downside-57.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $490.03M
Current: 7.4×
Default: -$132.75M
Results
Implied Equity Value / share$72.98
Current Price$80.19
Upside / Downside-9.0%
Implied EV$3.64B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)