Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($25.77)
DCF
$-663098944.00
-2573143072.4%
Graham Number
—
—
Reverse DCF
—
—
DDM
$20.39
-20.9%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 61.0% / EPS: 15.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-663098944.00
Current Price$25.77
Upside / Downside-2573143072.4%
Net Debt (used)$663.10M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
53.0%
57.0%
61.0%
65.0%
69.0%
7.0%
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
8.0%
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
9.0%
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
10.0%
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
11.0%
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
$-663098944.00
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: —
Yahoo: $39.64
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$25.77
Margin of Safety—
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$25.77
Implied Near-term FCF Growth—
Historical Revenue Growth61.0%
Historical Earnings Growth15.0%
Base FCF (TTM)—
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.