Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($23.36)
DCF
$133.96
+473.4%
Graham Number
$20.40
-12.7%
Reverse DCF
—
implied g: -20.0%
DDM
$13.39
-42.7%
EV/EBITDA
$34.71
+48.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $2.46B
Rev: 11.1% / EPS: 6.9%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$133.77
Current Price$23.36
Upside / Downside+472.6%
Net Debt (used)-$12.93B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
3.1%
7.1%
11.1%
15.1%
19.1%
7.0%
$138.47
$160.84
$186.68
$216.39
$250.39
8.0%
$116.87
$134.75
$155.37
$179.06
$206.14
9.0%
$101.96
$116.74
$133.77
$153.31
$175.64
10.0%
$91.05
$103.57
$117.99
$134.52
$153.38
11.0%
$82.73
$93.55
$105.98
$120.21
$136.44
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.57
Yahoo: $11.78
Results
Graham Number$20.40
Current Price$23.36
Margin of Safety-12.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$23.36
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth11.1%
Historical Earnings Growth6.9%
Base FCF (TTM)$2.46B
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: $0.65
Results
DDM Intrinsic Value / share$13.39
Current Price$23.36
Upside / Downside-42.7%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $14.01B
Current: 0.5×
Default: -$12.93B
Results
Implied Equity Value / share$34.71
Current Price$23.36
Upside / Downside+48.6%
Implied EV$6.37B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)