Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($29.72)
DCF
$161639.79
+543775.5%
Graham Number
$9.94
-66.5%
Reverse DCF
—
implied g: -20.0%
DDM
$19.57
-34.2%
EV/EBITDA
$319.99
+976.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $28.80B
Rev: 26.2% / EPS: 62.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$161367.79
Current Price$29.72
Upside / Downside+542860.3%
Net Debt (used)-$89.47B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
54.9%
58.9%
62.9%
66.9%
70.9%
7.0%
$201456.69
$228409.75
$258201.71
$291051.60
$327189.44
8.0%
$156660.59
$177529.05
$200592.33
$226019.62
$253988.58
9.0%
$126157.44
$142884.35
$161367.79
$181743.05
$204152.18
10.0%
$104193.06
$117939.12
$133126.38
$149865.72
$168273.56
11.0%
$87724.17
$99236.36
$111953.51
$125968.23
$141377.77
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.68
Yahoo: $2.62
Results
Graham Number$9.94
Current Price$29.72
Margin of Safety-66.5%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$29.72
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth26.2%
Historical Earnings Growth62.9%
Base FCF (TTM)$28.80B
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: $0.95
Results
DDM Intrinsic Value / share$19.57
Current Price$29.72
Upside / Downside-34.2%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $672.26B
Current: -0.1×
Default: -$89.47B
Results
Implied Equity Value / share$319.99
Current Price$29.72
Upside / Downside+976.7%
Implied EV-$67.23B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)