Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($102.61)
DCF
$63.66
-38.0%
Graham Number
$44.52
-56.6%
Reverse DCF
—
implied g: 13.0%
DDM
$53.97
-47.4%
EV/EBITDA
$99.49
-3.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.69B
Rev: 5.2% / EPS: -42.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$63.66
Current Price$102.61
Upside / Downside-38.0%
Net Debt (used)$1.73B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-2.8%
1.2%
5.2%
9.2%
13.2%
7.0%
$64.32
$78.10
$94.12
$112.66
$134.01
8.0%
$52.16
$63.25
$76.12
$90.99
$108.10
9.0%
$43.74
$52.96
$63.66
$76.01
$90.20
10.0%
$37.55
$45.42
$54.53
$65.04
$77.09
11.0%
$32.82
$39.65
$47.56
$56.66
$67.08
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.29
Yahoo: $26.77
Results
Graham Number$44.52
Current Price$102.61
Margin of Safety-56.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$102.61
Implied Near-term FCF Growth13.0%
Historical Revenue Growth5.2%
Historical Earnings Growth-42.6%
Base FCF (TTM)$1.69B
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: $2.62
Results
DDM Intrinsic Value / share$53.97
Current Price$102.61
Upside / Downside-47.4%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.34B
Current: 19.6×
Default: $1.73B
Results
Implied Equity Value / share$99.49
Current Price$102.61
Upside / Downside-3.0%
Implied EV$46.00B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)