BHB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($33.08)
DCF	$-11.30	-134.2%
Graham Number	$40.71	+23.1%
Reverse DCF	—	—
DDM	$26.37	-20.3%
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: 28.9% / EPS: -1.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.12%

Computed WACC: 5.12%

Cost of equity (Re)7.62%(Rf 4.30% + β 0.60 × 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)67.20%

Debt weight (D/V)32.80%

Results

Intrinsic Value / share$-11.30

Current Price$33.08

Upside / Downside-134.2%

Net Debt (used)$188.81M

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

WACC \ Near-term	20.9%	24.9%	28.9%	32.9%	36.9%
7.0%	$-11.30	$-11.30	$-11.30	$-11.30	$-11.30
8.0%	$-11.30	$-11.30	$-11.30	$-11.30	$-11.30
9.0%	$-11.30	$-11.30	$-11.30	$-11.30	$-11.30
10.0%	$-11.30	$-11.30	$-11.30	$-11.30	$-11.30
11.0%	$-11.30	$-11.30	$-11.30	$-11.30	$-11.30

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.31

Book Value / share($)Yahoo: $31.89

Results

Graham Number$40.71

Current Price$33.08

Margin of Safety+23.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.12%

Terminal growth rate(%)

Computed WACC: 5.12%

Cost of equity (Re)7.62%(Rf 4.30% + β 0.60 × 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)67.20%

Debt weight (D/V)32.80%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$33.08

Implied Near-term FCF Growth—

Historical Revenue Growth28.9%

Historical Earnings Growth-1.5%

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: $1.28

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$26.37

Current Price$33.08

Upside / Downside-20.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $188.81M

Results

Implied Equity Value / share$-11.30

Current Price$33.08

Upside / Downside-134.2%

Implied EV$0

← Overview Financial Statements ← Companies