Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($26.50)
DCF
$863.01
+3156.6%
Graham Number
$8.75
-67.0%
Reverse DCF
—
implied g: -20.0%
DDM
$51.50
+94.3%
EV/EBITDA
$132.49
+400.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $6.11B
Rev: 4.4% / EPS: 29.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$861.46
Current Price$26.50
Upside / Downside+3150.8%
Net Debt (used)$10.66B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
21.1%
25.1%
29.1%
33.1%
37.1%
7.0%
$977.08
$1147.37
$1340.48
$1558.64
$1804.22
8.0%
$770.46
$904.42
$1056.25
$1227.69
$1420.60
9.0%
$628.81
$737.90
$861.46
$1000.93
$1157.79
10.0%
$526.05
$617.11
$720.21
$836.51
$967.27
11.0%
$448.37
$525.83
$613.49
$712.32
$823.38
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.74
Yahoo: $1.96
Results
Graham Number$8.75
Current Price$26.50
Margin of Safety-67.0%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$26.50
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth4.4%
Historical Earnings Growth29.1%
Base FCF (TTM)$6.11B
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: $2.50
Results
DDM Intrinsic Value / share$51.50
Current Price$26.50
Upside / Downside+94.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $11.07B
Current: 6.7×
Default: $10.66B
Results
Implied Equity Value / share$132.49
Current Price$26.50
Upside / Downside+400.0%
Implied EV$73.95B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)