Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($73.75)
DCF
$40.69
-44.8%
Graham Number
$24.08
-67.4%
Reverse DCF
—
implied g: 13.5%
DDM
$45.73
-38.0%
EV/EBITDA
$74.51
+1.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $6.39B
Rev: — / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$40.69
Current Price$73.75
Upside / Downside-44.8%
Net Debt (used)$23.25B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$41.13
$51.60
$63.78
$77.88
$94.12
8.0%
$31.92
$40.35
$50.14
$61.45
$74.47
9.0%
$25.54
$32.55
$40.69
$50.09
$60.88
10.0%
$20.85
$26.84
$33.77
$41.76
$50.93
11.0%
$17.26
$22.46
$28.48
$35.40
$43.34
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $3.06
Yahoo: $8.42
Results
Graham Number$24.08
Current Price$73.75
Margin of Safety-67.4%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$73.75
Implied Near-term FCF Growth13.5%
Historical Revenue Growth—
Historical Earnings Growth—
Base FCF (TTM)$6.39B
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: $2.22
Results
DDM Intrinsic Value / share$45.73
Current Price$73.75
Upside / Downside-38.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $11.52B
Current: 16.2×
Default: $23.25B
Results
Implied Equity Value / share$74.51
Current Price$73.75
Upside / Downside+1.0%
Implied EV$186.05B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)