Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($27.08)
DCF
$-2.13
-107.9%
Graham Number
$51.77
+91.2%
Reverse DCF
—
implied g: 31.1%
DDM
$38.32
+41.5%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $47.80M
Rev: — / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-2.13
Current Price$27.08
Upside / Downside-107.9%
Net Debt (used)$1.05B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-2.05
$-0.31
$1.73
$4.08
$6.79
8.0%
$-3.59
$-2.19
$-0.55
$1.34
$3.51
9.0%
$-4.66
$-3.49
$-2.13
$-0.56
$1.24
10.0%
$-5.44
$-4.44
$-3.28
$-1.95
$-0.42
11.0%
$-6.04
$-5.17
$-4.17
$-3.01
$-1.69
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $4.67
Yahoo: $25.50
Results
Graham Number$51.77
Current Price$27.08
Margin of Safety+91.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$27.08
Implied Near-term FCF Growth31.1%
Historical Revenue Growth—
Historical Earnings Growth—
Base FCF (TTM)$47.80M
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.