BCPC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($181.43)
DCF	$147.23	-18.9%
Graham Number	$63.51	-65.0%
Reverse DCF	—	implied g: 20.9%
DDM	$19.78	-89.1%
EV/EBITDA	$179.41	-1.1%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $136.12M

Near-term growth (yrs 1–5)(%)Rev: 9.8% / EPS: 17.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.26%

Computed WACC: 9.26%

Cost of equity (Re)9.54%(Rf 4.30% + β 0.95 × 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)97.02%

Debt weight (D/V)2.98%

Results

Intrinsic Value / share$140.47

Current Price$181.43

Upside / Downside-22.6%

Net Debt (used)$106.12M

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

WACC \ Near-term	9.3%	13.3%	17.3%	21.3%	25.3%
7.0%	$158.25	$188.26	$222.70	$262.03	$306.77
8.0%	$126.69	$150.52	$177.84	$209.01	$244.46
9.0%	$104.96	$124.54	$146.97	$172.55	$201.61
10.0%	$89.12	$105.61	$124.49	$146.00	$170.42
11.0%	$77.08	$91.24	$107.43	$125.86	$146.77

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $4.57

Book Value / share($)Yahoo: $39.22

Results

Graham Number$63.51

Current Price$181.43

Margin of Safety-65.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.26%

Terminal growth rate(%)

Computed WACC: 9.26%

Cost of equity (Re)9.54%(Rf 4.30% + β 0.95 × 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)97.02%

Debt weight (D/V)2.98%

Results

Current Price$181.43

Implied Near-term FCF Growth21.7%

Historical Revenue Growth9.8%

Historical Earnings Growth17.3%

Base FCF (TTM)$136.12M

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: $0.96

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$19.78

Current Price$181.43

Upside / Downside-89.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $254.73M

Target EV/EBITDA multipleCurrent: 23.2×

Net Debt($B)Default: $106.12M

Results

Implied Equity Value / share$179.41

Current Price$181.43

Upside / Downside-1.1%

Implied EV$5.92B

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

Mult \ Net Debt	-$1.89B	-$893.88M	$106.12M	$1.11B	$2.11B
19.2x	$209.70	$178.83	$147.95	$117.07	$86.20
21.2x	$225.43	$194.56	$163.68	$132.80	$101.93
23.2x	$241.17	$210.29	$179.41	$148.53	$117.66
25.2x	$256.90	$226.02	$195.14	$164.26	$133.39
27.2x	$272.63	$241.75	$210.87	$179.99	$149.12

← Overview Financial Statements ← Companies