UDMY — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($5.02)
DCF	$18.00	+258.5%
Graham Number	$0.98	-80.4%
Reverse DCF	—	implied g: -20.0%
DDM	—	—
EV/EBITDA	$5.02	-0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $129.21M

Near-term growth (yrs 1–5)(%)Rev: -3.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.55%

Computed WACC: 13.55%

Cost of equity (Re)13.74%(Rf 4.30% + β 1.72 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.62%

Debt weight (D/V)1.38%

Results

Intrinsic Value / share$11.50

Current Price$5.02

Upside / Downside+129.1%

Net Debt (used)-$348.52M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$18.13	$21.31	$25.01	$29.30	$34.23
8.0%	$15.33	$17.89	$20.87	$24.30	$28.26
9.0%	$13.39	$15.52	$18.00	$20.85	$24.13
10.0%	$11.97	$13.79	$15.89	$18.32	$21.11
11.0%	$10.88	$12.46	$14.28	$16.39	$18.80

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $0.03

Book Value / share($)Yahoo: $1.43

Results

Graham Number$0.98

Current Price$5.02

Margin of Safety-80.4%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.55%

Terminal growth rate(%)

Computed WACC: 13.55%

Cost of equity (Re)13.74%(Rf 4.30% + β 1.72 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)98.62%

Debt weight (D/V)1.38%

Results

Current Price$5.02

Implied Near-term FCF Growth-19.8%

Historical Revenue Growth-3.0%

Historical Earnings Growth—

Base FCF (TTM)$129.21M

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

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$5.02

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $5.71M

Target EV/EBITDA multipleCurrent: 66.8×

Net Debt($B)Default: -$348.52M

Results

Implied Equity Value / share$5.02

Current Price$5.02

Upside / Downside-0.0%

Implied EV$381.50M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.35B	-$1.35B	-$348.52M	$651.48M	$1.65B
62.8x	$18.62	$11.74	$4.86	$-2.01	$-8.89
64.8x	$18.69	$11.82	$4.94	$-1.94	$-8.81
66.8x	$18.77	$11.90	$5.02	$-1.86	$-8.73
68.8x	$18.85	$11.98	$5.10	$-1.78	$-8.65
70.8x	$18.93	$12.05	$5.18	$-1.70	$-8.58

← Overview Financial Statements ← Companies