Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($13.74)
DCF
$12.48
-9.2%
Graham Number
$9.43
-31.3%
Reverse DCF
—
implied g: 5.7%
DDM
$25.34
+84.4%
EV/EBITDA
$14.25
+3.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.76B
Rev: -1.9% / EPS: -24.5%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$12.48
Current Price$13.74
Upside / Downside-9.2%
Net Debt (used)$28.99B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$12.74
$19.08
$26.44
$34.97
$44.79
8.0%
$7.17
$12.27
$18.19
$25.03
$32.91
9.0%
$3.31
$7.55
$12.48
$18.16
$24.69
10.0%
$0.47
$4.10
$8.29
$13.12
$18.67
11.0%
$-1.70
$1.45
$5.09
$9.28
$14.08
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.53
Yahoo: $7.46
Results
Graham Number$9.43
Current Price$13.74
Margin of Safety-31.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$13.74
Implied Near-term FCF Growth5.7%
Historical Revenue Growth-1.9%
Historical Earnings Growth-24.5%
Base FCF (TTM)$2.76B
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: $1.23
Results
DDM Intrinsic Value / share$25.34
Current Price$13.74
Upside / Downside+84.4%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $5.65B
Current: 9.1×
Default: $28.99B
Results
Implied Equity Value / share$14.25
Current Price$13.74
Upside / Downside+3.7%
Implied EV$51.25B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)