Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($15.73)
DCF
$136.34
+766.7%
Graham Number
$8.23
-47.6%
Reverse DCF
—
implied g: -20.0%
DDM
$8.65
-45.0%
EV/EBITDA
$32.97
+109.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $10.24B
Rev: 7.1% / EPS: 9.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$136.58
Current Price$15.73
Upside / Downside+768.3%
Net Debt (used)$13.31B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
1.3%
5.3%
9.3%
13.3%
17.3%
7.0%
$141.36
$170.79
$204.86
$244.10
$289.09
8.0%
$113.67
$137.23
$164.47
$195.81
$231.71
9.0%
$94.53
$114.04
$136.58
$162.48
$192.12
10.0%
$80.52
$97.09
$116.19
$138.13
$163.20
11.0%
$69.83
$84.15
$100.65
$119.57
$141.19
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.74
Yahoo: $4.07
Results
Graham Number$8.23
Current Price$15.73
Margin of Safety-47.6%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$15.73
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth7.1%
Historical Earnings Growth9.3%
Base FCF (TTM)$10.24B
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: $0.42
Results
DDM Intrinsic Value / share$8.65
Current Price$15.73
Upside / Downside-45.0%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $19.35B
Current: 3.4×
Default: $13.31B
Results
Implied Equity Value / share$32.97
Current Price$15.73
Upside / Downside+109.6%
Implied EV$66.00B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)