ASB-PE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($20.96)
DCF	$-15.09	-172.0%
Graham Number	$36.89	+76.0%
Reverse DCF	—	—
DDM	$30.28	+44.4%
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: 721.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.38%

Computed WACC: 3.38%

Cost of equity (Re)8.65%(Rf 4.30% + β 0.79 × 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)39.06%

Debt weight (D/V)60.94%

Results

Intrinsic Value / share$-15.09

Current Price$20.96

Upside / Downside-172.0%

Net Debt (used)$2.47B

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

WACC \ Near-term	713.8%	717.8%	721.8%	725.8%	729.8%
7.0%	$-15.09	$-15.09	$-15.09	$-15.09	$-15.09
8.0%	$-15.09	$-15.09	$-15.09	$-15.09	$-15.09
9.0%	$-15.09	$-15.09	$-15.09	$-15.09	$-15.09
10.0%	$-15.09	$-15.09	$-15.09	$-15.09	$-15.09
11.0%	$-15.09	$-15.09	$-15.09	$-15.09	$-15.09

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.07

Book Value / share($)Yahoo: $29.22

Results

Graham Number$36.89

Current Price$20.96

Margin of Safety+76.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.38%

Terminal growth rate(%)

Computed WACC: 3.38%

Cost of equity (Re)8.65%(Rf 4.30% + β 0.79 × 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)39.06%

Debt weight (D/V)60.94%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$20.96

Implied Near-term FCF Growth—

Historical Revenue Growth721.8%

Historical Earnings Growth—

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: $1.47

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$30.28

Current Price$20.96

Upside / Downside+44.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $2.47B

Results

Implied Equity Value / share$-15.09

Current Price$20.96

Upside / Downside-172.0%

Implied EV$0

← Overview Financial Statements ← Companies