BFH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($70.86)
DCF	$-18.30	-125.8%
Graham Number	$136.40	+92.5%
Reverse DCF	—	—
DDM	$18.95	-73.3%
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: 18.5% / EPS: 734.9%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.71%

Computed WACC: 4.71%

Cost of equity (Re)11.11%(Rf 4.30% + β 1.24 × 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)42.38%

Debt weight (D/V)57.62%

Results

Intrinsic Value / share$-18.30

Current Price$70.86

Upside / Downside-125.8%

Net Debt (used)$789.00M

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

WACC \ Near-term	726.9%	730.9%	734.9%	738.9%	742.9%
7.0%	$-18.30	$-18.30	$-18.30	$-18.30	$-18.30
8.0%	$-18.30	$-18.30	$-18.30	$-18.30	$-18.30
9.0%	$-18.30	$-18.30	$-18.30	$-18.30	$-18.30
10.0%	$-18.30	$-18.30	$-18.30	$-18.30	$-18.30
11.0%	$-18.30	$-18.30	$-18.30	$-18.30	$-18.30

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $10.96

Book Value / share($)Yahoo: $75.44

Results

Graham Number$136.40

Current Price$70.86

Margin of Safety+92.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.71%

Terminal growth rate(%)

Computed WACC: 4.71%

Cost of equity (Re)11.11%(Rf 4.30% + β 1.24 × 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)42.38%

Debt weight (D/V)57.62%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$70.86

Implied Near-term FCF Growth—

Historical Revenue Growth18.5%

Historical Earnings Growth734.9%

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: $0.92

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$18.95

Current Price$70.86

Upside / Downside-73.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $789.00M

Results

Implied Equity Value / share$-18.30

Current Price$70.86

Upside / Downside-125.8%

Implied EV$0

← Overview Financial Statements ← Companies