Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($6.58)
DCF
$163.42
+2383.7%
Graham Number
$29.65
+350.7%
Reverse DCF
—
implied g: -20.0%
DDM
$4.53
-31.1%
EV/EBITDA
$658.29
+9904.3%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $5.65B
Rev: 11.2% / EPS: -71.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$163.42
Current Price$6.58
Upside / Downside+2383.7%
Net Debt (used)$0
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
3.2%
7.2%
11.2%
15.2%
19.2%
7.0%
$170.49
$203.57
$241.78
$285.70
$335.97
8.0%
$138.49
$164.92
$195.41
$230.42
$270.46
9.0%
$116.40
$138.25
$163.42
$192.31
$225.30
10.0%
$100.25
$118.76
$140.06
$164.48
$192.35
11.0%
$87.93
$103.91
$122.27
$143.30
$167.28
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.35
Yahoo: $111.67
Results
Graham Number$29.65
Current Price$6.58
Margin of Safety+350.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$6.58
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth11.2%
Historical Earnings Growth-71.6%
Base FCF (TTM)$5.65B
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: $0.22
Results
DDM Intrinsic Value / share$4.53
Current Price$6.58
Upside / Downside-31.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $47.80B
Current: —×
Default: $0
Results
Implied Equity Value / share$658.29
Current Price$6.58
Upside / Downside+9904.3%
Implied EV$573.64B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)