BBIO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($65.03)
DCF	$-68933098640418.59	-106001996986750.1%
Graham Number	—	—
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: -$325.29M

Near-term growth (yrs 1–5)(%)Rev: 2521.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.40%

Computed WACC: 9.40%

Cost of equity (Re)10.79%(Rf 4.30% + β 1.18 × 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)87.13%

Debt weight (D/V)12.87%

Results

Intrinsic Value / share$-62851184800645.63

Current Price$65.03

Upside / Downside-96649522990482.3%

Net Debt (used)$1.27B

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

WACC \ Near-term	2513.2%	2517.2%	2521.2%	2525.2%	2529.2%
7.0%	$-115659723522178.05	$-116547633703062.22	$-117440988661253.34	$-118339813399497.09	$-119244132996964.94
8.0%	$-87100119192054.55	$-87768779640197.56	$-88441540398610.00	$-89118420296163.81	$-89799438219285.09
9.0%	$-67887568226748.70	$-68408735501826.72	$-68933098640418.59	$-69460672318122.25	$-69991471255394.44
10.0%	$-54236766519186.52	$-54653137712671.63	$-55072062146869.71	$-55493551546416.02	$-55917617671784.50
11.0%	$-44147985568819.55	$-44486906021007.52	$-44827904776186.13	$-45170991378048.03	$-45516175399458.01

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.78

Book Value / share($)Yahoo: $-10.71

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative. BVPS is zero or negative.

Graham Number—

Current Price$65.03

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.40%

Terminal growth rate(%)

Computed WACC: 9.40%

Cost of equity (Re)10.79%(Rf 4.30% + β 1.18 × 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)87.13%

Debt weight (D/V)12.87%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$65.03

Implied Near-term FCF Growth—

Historical Revenue Growth2521.2%

Historical Earnings Growth—

Base FCF (TTM)-$325.29M

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$65.03

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$496.63M

Target EV/EBITDA multipleCurrent: -28.2×

Net Debt($B)Default: $1.27B

Results

Implied Equity Value / share$65.55

Current Price$65.03

Upside / Downside+0.8%

Implied EV$13.98B

← Overview Financial Statements ← Companies