BK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($119.47)
DCF	$158.32	+32.5%
Graham Number	$97.73	-18.2%
Reverse DCF	—	—
DDM	$43.67	-63.4%
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: 7.8% / EPS: 30.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.24%

Computed WACC: 5.24%

Cost of equity (Re)10.22%(Rf 4.30% + β 1.08 × 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)51.25%

Debt weight (D/V)48.75%

Results

Intrinsic Value / share$158.32

Current Price$119.47

Upside / Downside+32.5%

Net Debt (used)-$108.96B

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

WACC \ Near-term	22.5%	26.5%	30.5%	34.5%	38.5%
7.0%	$158.32	$158.32	$158.32	$158.32	$158.32
8.0%	$158.32	$158.32	$158.32	$158.32	$158.32
9.0%	$158.32	$158.32	$158.32	$158.32	$158.32
10.0%	$158.32	$158.32	$158.32	$158.32	$158.32
11.0%	$158.32	$158.32	$158.32	$158.32	$158.32

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.40

Book Value / share($)Yahoo: $57.36

Results

Graham Number$97.73

Current Price$119.47

Margin of Safety-18.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.24%

Terminal growth rate(%)

Computed WACC: 5.24%

Cost of equity (Re)10.22%(Rf 4.30% + β 1.08 × 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)51.25%

Debt weight (D/V)48.75%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$119.47

Implied Near-term FCF Growth—

Historical Revenue Growth7.8%

Historical Earnings Growth30.5%

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: $2.12

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$43.67

Current Price$119.47

Upside / Downside-63.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$108.96B

Results

Implied Equity Value / share$158.32

Current Price$119.47

Upside / Downside+32.5%

Implied EV$0

← Overview Financial Statements ← Companies