Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($34.97)
DCF
$56.45
+61.4%
Graham Number
$14.67
-58.1%
Reverse DCF
—
implied g: 10.9%
DDM
$16.69
-52.3%
EV/EBITDA
$333.79
+854.5%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $156.91M
Rev: 17.6% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$56.45
Current Price$34.97
Upside / Downside+61.4%
Net Debt (used)$939.78M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
9.6%
13.6%
17.6%
21.6%
25.6%
7.0%
$61.64
$75.13
$90.60
$108.26
$128.35
8.0%
$47.39
$58.10
$70.37
$84.37
$100.28
9.0%
$37.58
$46.38
$56.45
$67.93
$80.97
10.0%
$30.44
$37.85
$46.32
$55.97
$66.93
11.0%
$25.01
$31.37
$38.63
$46.90
$56.27
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.81
Yahoo: $3.40
Results
Graham Number$14.67
Current Price$34.97
Margin of Safety-58.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$34.97
Implied Near-term FCF Growth10.9%
Historical Revenue Growth17.6%
Historical Earnings Growth—
Base FCF (TTM)$156.91M
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: $0.81
Results
DDM Intrinsic Value / share$16.69
Current Price$34.97
Upside / Downside-52.3%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $216.91M
Current: 134.5×
Default: $939.78M
Results
Implied Equity Value / share$333.79
Current Price$34.97
Upside / Downside+854.5%
Implied EV$29.18B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)