BANR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($60.36)
DCF	$1.20	-98.0%
Graham Number	$85.11	+41.0%
Reverse DCF	—	—
DDM	$40.38	-33.1%
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: 4.9% / EPS: 11.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.71%

Computed WACC: 7.71%

Cost of equity (Re)9.17%(Rf 4.30% + β 0.89 × 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)84.00%

Debt weight (D/V)16.00%

Results

Intrinsic Value / share$1.20

Current Price$60.36

Upside / Downside-98.0%

Net Debt (used)-$40.97M

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

WACC \ Near-term	3.3%	7.3%	11.3%	15.3%	19.3%
7.0%	$1.20	$1.20	$1.20	$1.20	$1.20
8.0%	$1.20	$1.20	$1.20	$1.20	$1.20
9.0%	$1.20	$1.20	$1.20	$1.20	$1.20
10.0%	$1.20	$1.20	$1.20	$1.20	$1.20
11.0%	$1.20	$1.20	$1.20	$1.20	$1.20

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $5.64

Book Value / share($)Yahoo: $57.08

Results

Graham Number$85.11

Current Price$60.36

Margin of Safety+41.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.71%

Terminal growth rate(%)

Computed WACC: 7.71%

Cost of equity (Re)9.17%(Rf 4.30% + β 0.89 × 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)84.00%

Debt weight (D/V)16.00%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$60.36

Implied Near-term FCF Growth—

Historical Revenue Growth4.9%

Historical Earnings Growth11.3%

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$60.36

Upside / Downside-33.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$40.97M

Results

Implied Equity Value / share$1.20

Current Price$60.36

Upside / Downside-98.0%

Implied EV$0

← Overview Financial Statements ← Companies