Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($28.83)
DCF
$241.87
+738.9%
Graham Number
$78.95
+173.8%
Reverse DCF
—
implied g: -20.0%
DDM
$88.17
+205.8%
EV/EBITDA
$28.87
+0.1%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $1.87B
Rev: -35.7% / EPS: -89.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$241.87
Current Price$28.83
Upside / Downside+738.9%
Net Debt (used)$3.71B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$244.21
$299.82
$364.52
$439.41
$525.65
8.0%
$195.28
$240.04
$292.03
$352.13
$421.27
9.0%
$161.37
$198.64
$241.87
$291.77
$349.11
10.0%
$136.47
$168.27
$205.09
$247.55
$296.27
11.0%
$117.41
$145.04
$176.99
$213.77
$255.93
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $8.31
Yahoo: $33.34
Results
Graham Number$78.95
Current Price$28.83
Margin of Safety+173.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$28.83
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth-35.7%
Historical Earnings Growth-89.1%
Base FCF (TTM)$1.87B
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: $4.28
Results
DDM Intrinsic Value / share$88.17
Current Price$28.83
Upside / Downside+205.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.71B
Current: 4.2×
Default: $3.71B
Results
Implied Equity Value / share$28.87
Current Price$28.83
Upside / Downside+0.1%
Implied EV$7.19B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)