AFBI — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($19.90)
DCF	$-0.02	-100.1%
Graham Number	$24.59	+23.6%
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 15.6% / EPS: 57.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.04%

Computed WACC: 4.04%

Cost of equity (Re)5.82%(Rf 4.30% + β 0.28 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)69.45%

Debt weight (D/V)30.55%

Results

Intrinsic Value / share$-0.02

Current Price$19.90

Upside / Downside-100.1%

Net Debt (used)$150,000

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	49.4%	53.4%	57.4%	61.4%	65.4%
7.0%	$-0.02	$-0.02	$-0.02	$-0.02	$-0.02
8.0%	$-0.02	$-0.02	$-0.02	$-0.02	$-0.02
9.0%	$-0.02	$-0.02	$-0.02	$-0.02	$-0.02
10.0%	$-0.02	$-0.02	$-0.02	$-0.02	$-0.02
11.0%	$-0.02	$-0.02	$-0.02	$-0.02	$-0.02

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $1.29

Book Value / share($)Yahoo: $20.84

Results

Graham Number$24.59

Current Price$19.90

Margin of Safety+23.6%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.04%

Terminal growth rate(%)

Computed WACC: 4.04%

Cost of equity (Re)5.82%(Rf 4.30% + β 0.28 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)69.45%

Debt weight (D/V)30.55%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$19.90

Implied Near-term FCF Growth—

Historical Revenue Growth15.6%

Historical Earnings Growth57.4%

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.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$19.90

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $150,000

Results

Implied Equity Value / share$-0.02

Current Price$19.90

Upside / Downside-100.1%

Implied EV$0

← Overview Financial Statements ← Companies