Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($52.94)
DCF
$48.23
-8.9%
Graham Number
$36.76
-30.6%
Reverse DCF
—
implied g: 7.1%
DDM
$36.67
-30.7%
EV/EBITDA
$106.56
+101.3%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.23B
Rev: 5.3% / EPS: -6.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$48.16
Current Price$52.94
Upside / Downside-9.0%
Net Debt (used)-$2.43B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-2.7%
1.3%
5.3%
9.3%
13.3%
7.0%
$48.60
$57.44
$67.71
$79.60
$93.29
8.0%
$40.79
$47.90
$56.16
$65.70
$76.67
9.0%
$35.38
$41.30
$48.16
$56.08
$65.18
10.0%
$31.41
$36.46
$42.30
$49.04
$56.76
11.0%
$28.37
$32.75
$37.82
$43.66
$50.34
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.66
Yahoo: $16.41
Results
Graham Number$36.76
Current Price$52.94
Margin of Safety-30.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$52.94
Implied Near-term FCF Growth7.1%
Historical Revenue Growth5.3%
Historical Earnings Growth-6.4%
Base FCF (TTM)$1.23B
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: $1.78
Results
DDM Intrinsic Value / share$36.67
Current Price$52.94
Upside / Downside-30.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.82B
Current: 18.2×
Default: -$2.43B
Results
Implied Equity Value / share$106.56
Current Price$52.94
Upside / Downside+101.3%
Implied EV$51.37B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)