Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($60.04)
DCF
$-710.65
-1283.6%
Graham Number
$60.57
+0.9%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$57.74
-3.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$303.38M
Rev: 52.6% / EPS: -13.8%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-710.65
Current Price$60.04
Upside / Downside-1283.6%
Net Debt (used)$2.76B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
44.6%
48.6%
52.6%
56.6%
60.6%
7.0%
$-860.77
$-981.05
$-1114.89
$-1263.42
$-1427.81
8.0%
$-677.09
$-770.56
$-874.54
$-989.91
$-1117.58
9.0%
$-551.83
$-627.02
$-710.65
$-803.42
$-906.07
10.0%
$-461.48
$-523.49
$-592.46
$-668.94
$-753.55
11.0%
$-393.61
$-445.73
$-503.69
$-567.95
$-639.02
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $6.77
Yahoo: $24.08
Results
Graham Number$60.57
Current Price$60.04
Margin of Safety+0.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$60.04
Implied Near-term FCF Growth—
Historical Revenue Growth52.6%
Historical Earnings Growth-13.8%
Base FCF (TTM)-$303.38M
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$60.04
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.10B
Current: 4.2×
Default: $2.76B
Results
Implied Equity Value / share$57.74
Current Price$60.04
Upside / Downside-3.8%
Implied EV$8.78B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)