ANGI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.07)
DCF	$13.68	+69.6%
Graham Number	$22.13	+174.3%
Reverse DCF	—	implied g: -0.8%
DDM	—	—
EV/EBITDA	$7.78	-3.5%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $44.45M

Near-term growth (yrs 1–5)(%)Rev: -10.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.66%

Computed WACC: 5.66%

Cost of equity (Re)14.37%(Rf 4.30% + β 1.83 × 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)39.40%

Debt weight (D/V)60.60%

Results

Intrinsic Value / share$34.51

Current Price$8.07

Upside / Downside+327.8%

Net Debt (used)$231.59M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$13.85	$17.82	$22.44	$27.78	$33.94
8.0%	$10.36	$13.55	$17.26	$21.55	$26.49
9.0%	$7.94	$10.60	$13.68	$17.24	$21.34
10.0%	$6.16	$8.43	$11.06	$14.09	$17.57
11.0%	$4.80	$6.77	$9.05	$11.68	$14.69

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.94

Book Value / share($)Yahoo: $23.15

Results

Graham Number$22.13

Current Price$8.07

Margin of Safety+174.3%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.66%

Terminal growth rate(%)

Computed WACC: 5.66%

Cost of equity (Re)14.37%(Rf 4.30% + β 1.83 × 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)39.40%

Debt weight (D/V)60.60%

Results

Current Price$8.07

Implied Near-term FCF Growth-11.0%

Historical Revenue Growth-10.1%

Historical Earnings Growth—

Base FCF (TTM)$44.45M

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$8.07

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $125.31M

Target EV/EBITDA multipleCurrent: 4.3×

Net Debt($B)Default: $231.59M

Results

Implied Equity Value / share$7.78

Current Price$8.07

Upside / Downside-3.5%

Implied EV$543.61M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.77B	-$768.41M	$231.59M	$1.23B	$2.23B
0.3x	$45.15	$20.22	$-4.72	$-29.65	$-54.59
2.3x	$51.40	$26.47	$1.53	$-23.40	$-48.34
4.3x	$57.65	$32.71	$7.78	$-17.15	$-42.09
6.3x	$63.90	$38.96	$14.03	$-10.91	$-35.84
8.3x	$70.15	$45.21	$20.28	$-4.66	$-29.59

← Overview Financial Statements ← Companies