BFC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($138.25)
DCF	$10.67	-92.3%
Graham Number	$103.20	-25.4%
Reverse DCF	—	—
DDM	$38.11	-72.4%
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: 9.4% / EPS: 6.8%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.05%

Computed WACC: 6.05%

Cost of equity (Re)6.53%(Rf 4.30% + β 0.41 × 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)92.62%

Debt weight (D/V)7.38%

Results

Intrinsic Value / share$10.67

Current Price$138.25

Upside / Downside-92.3%

Net Debt (used)-$119.66M

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

WACC \ Near-term	1.4%	5.4%	9.4%	13.4%	17.4%
7.0%	$10.67	$10.67	$10.67	$10.67	$10.67
8.0%	$10.67	$10.67	$10.67	$10.67	$10.67
9.0%	$10.67	$10.67	$10.67	$10.67	$10.67
10.0%	$10.67	$10.67	$10.67	$10.67	$10.67
11.0%	$10.67	$10.67	$10.67	$10.67	$10.67

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.23

Book Value / share($)Yahoo: $65.47

Results

Graham Number$103.20

Current Price$138.25

Margin of Safety-25.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.05%

Terminal growth rate(%)

Computed WACC: 6.05%

Cost of equity (Re)6.53%(Rf 4.30% + β 0.41 × 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)92.62%

Debt weight (D/V)7.38%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$138.25

Implied Near-term FCF Growth—

Historical Revenue Growth9.4%

Historical Earnings Growth6.8%

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: $1.85

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$38.11

Current Price$138.25

Upside / Downside-72.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$119.66M

Results

Implied Equity Value / share$10.67

Current Price$138.25

Upside / Downside-92.3%

Implied EV$0

← Overview Financial Statements ← Companies