BANF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($113.01)
DCF	$129.85	+14.9%
Graham Number	$94.04	-16.8%
Reverse DCF	—	—
DDM	$40.38	-64.3%
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: 11.2% / EPS: 4.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.45%

Computed WACC: 7.45%

Cost of equity (Re)7.76%(Rf 4.30% + β 0.63 × 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)95.90%

Debt weight (D/V)4.10%

Results

Intrinsic Value / share$129.85

Current Price$113.01

Upside / Downside+14.9%

Net Debt (used)-$4.36B

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

WACC \ Near-term	3.2%	7.2%	11.2%	15.2%	19.2%
7.0%	$129.85	$129.85	$129.85	$129.85	$129.85
8.0%	$129.85	$129.85	$129.85	$129.85	$129.85
9.0%	$129.85	$129.85	$129.85	$129.85	$129.85
10.0%	$129.85	$129.85	$129.85	$129.85	$129.85
11.0%	$129.85	$129.85	$129.85	$129.85	$129.85

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.11

Book Value / share($)Yahoo: $55.28

Results

Graham Number$94.04

Current Price$113.01

Margin of Safety-16.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.45%

Terminal growth rate(%)

Computed WACC: 7.45%

Cost of equity (Re)7.76%(Rf 4.30% + β 0.63 × 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)95.90%

Debt weight (D/V)4.10%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$113.01

Implied Near-term FCF Growth—

Historical Revenue Growth11.2%

Historical Earnings Growth4.2%

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: $1.96

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$40.38

Current Price$113.01

Upside / Downside-64.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$4.36B

Results

Implied Equity Value / share$129.85

Current Price$113.01

Upside / Downside+14.9%

Implied EV$0

← Overview Financial Statements ← Companies