BHRB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($65.12)
DCF	$-17.78	-127.3%
Graham Number	$99.36	+52.6%
Reverse DCF	—	—
DDM	$45.32	-30.4%
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: 8.7% / EPS: 51.8%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.64%

Computed WACC: 3.64%

Cost of equity (Re)5.72%(Rf 4.30% + β 0.26 × 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)63.65%

Debt weight (D/V)36.35%

Results

Intrinsic Value / share$-17.78

Current Price$65.12

Upside / Downside-127.3%

Net Debt (used)$267.31M

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

WACC \ Near-term	43.8%	47.8%	51.8%	55.8%	59.8%
7.0%	$-17.78	$-17.78	$-17.78	$-17.78	$-17.78
8.0%	$-17.78	$-17.78	$-17.78	$-17.78	$-17.78
9.0%	$-17.78	$-17.78	$-17.78	$-17.78	$-17.78
10.0%	$-17.78	$-17.78	$-17.78	$-17.78	$-17.78
11.0%	$-17.78	$-17.78	$-17.78	$-17.78	$-17.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.81

Book Value / share($)Yahoo: $56.18

Results

Graham Number$99.36

Current Price$65.12

Margin of Safety+52.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.64%

Terminal growth rate(%)

Computed WACC: 3.64%

Cost of equity (Re)5.72%(Rf 4.30% + β 0.26 × 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)63.65%

Debt weight (D/V)36.35%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$65.12

Implied Near-term FCF Growth—

Historical Revenue Growth8.7%

Historical Earnings Growth51.8%

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: $2.20

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$45.32

Current Price$65.12

Upside / Downside-30.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $267.31M

Results

Implied Equity Value / share$-17.78

Current Price$65.12

Upside / Downside-127.3%

Implied EV$0

← Overview Financial Statements ← Companies