Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($374.58)
DCF
$12195.44
+3155.8%
Graham Number
$39.92
-89.3%
Reverse DCF
—
implied g: -20.0%
DDM
$72.92
-80.5%
EV/EBITDA
$1880.65
+402.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $643.45B
Rev: 20.5% / EPS: 35.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$12195.44
Current Price$374.58
Upside / Downside+3155.8%
Net Debt (used)-$2.00T
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
27.0%
31.0%
35.0%
39.0%
43.0%
7.0%
$14035.21
$16262.96
$18775.89
$21600.72
$24765.78
8.0%
$11154.46
$12900.28
$14868.81
$17080.86
$19558.49
9.0%
$9182.75
$10599.09
$12195.44
$13988.57
$15996.31
10.0%
$7754.90
$8932.93
$10260.09
$11750.29
$13418.23
11.0%
$6677.68
$7676.16
$8800.55
$10062.56
$11474.58
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $10.60
Yahoo: $6.68
Results
Graham Number$39.92
Current Price$374.58
Margin of Safety-89.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$374.58
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth20.5%
Historical Earnings Growth35.0%
Base FCF (TTM)$643.45B
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: $3.54
Results
DDM Intrinsic Value / share$72.92
Current Price$374.58
Upside / Downside-80.5%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.61T
Current: 3.0×
Default: -$2.00T
Results
Implied Equity Value / share$1880.65
Current Price$374.58
Upside / Downside+402.1%
Implied EV$7.75T
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)