Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($55.89)
DCF
$93.86
+67.9%
Graham Number
$63.90
+14.3%
Reverse DCF
—
implied g: 2.1%
DDM
—
—
EV/EBITDA
$1401.09
+2406.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $471.88M
Rev: 7.5% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$94.09
Current Price$55.89
Upside / Downside+68.4%
Net Debt (used)$3.12B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-0.5%
3.5%
7.5%
11.5%
15.5%
7.0%
$97.29
$125.63
$158.51
$196.46
$240.05
8.0%
$71.34
$94.08
$120.42
$150.78
$185.63
9.0%
$53.38
$72.26
$94.09
$119.24
$148.06
10.0%
$40.22
$56.28
$74.83
$96.16
$120.58
11.0%
$30.17
$44.08
$60.13
$78.56
$99.64
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $9.06
Yahoo: $20.03
Results
Graham Number$63.90
Current Price$55.89
Margin of Safety+14.3%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$55.89
Implied Near-term FCF Growth2.1%
Historical Revenue Growth7.5%
Historical Earnings Growth—
Base FCF (TTM)$471.88M
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: —
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$55.89
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.68B
Current: 59.5×
Default: $3.12B
Results
Implied Equity Value / share$1401.09
Current Price$55.89
Upside / Downside+2406.9%
Implied EV$99.78B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)