Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($165.72)
DCF
$6670.61
+3925.2%
Graham Number
$29.70
-82.1%
Reverse DCF
—
implied g: 49.0%
DDM
$13.60
-91.8%
EV/EBITDA
$165.72
+0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $376.39M
Rev: 54.5% / EPS: 137.4%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$6670.61
Current Price$165.72
Upside / Downside+3925.2%
Net Debt (used)-$1.15B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
129.4%
133.4%
137.4%
141.4%
145.4%
7.0%
$9301.56
$10140.09
$11038.06
$11998.59
$13024.89
8.0%
$7107.50
$7747.97
$8433.85
$9167.49
$9951.36
9.0%
$5621.95
$6128.34
$6670.61
$7250.65
$7870.38
10.0%
$4558.95
$4969.40
$5408.92
$5879.05
$6381.34
11.0%
$3767.32
$4106.32
$4469.34
$4857.62
$5272.46
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.20
Yahoo: $17.82
Results
Graham Number$29.70
Current Price$165.72
Margin of Safety-82.1%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$165.72
Implied Near-term FCF Growth49.0%
Historical Revenue Growth54.5%
Historical Earnings Growth137.4%
Base FCF (TTM)$376.39M
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: $0.66
Results
DDM Intrinsic Value / share$13.60
Current Price$165.72
Upside / Downside-91.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.46B
Current: 50.7×
Default: -$1.15B
Results
Implied Equity Value / share$165.72
Current Price$165.72
Upside / Downside+0.0%
Implied EV$74.09B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)