BOKF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($128.50)
DCF	$34.50	-73.1%
Graham Number	$141.93	+10.5%
Reverse DCF	—	—
DDM	$51.91	-59.6%
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: 12.7% / EPS: 37.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.52%

Computed WACC: 5.52%

Cost of equity (Re)9.10%(Rf 4.30% + β 0.87 × 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)60.71%

Debt weight (D/V)39.29%

Results

Intrinsic Value / share$34.50

Current Price$128.50

Upside / Downside-73.1%

Net Debt (used)-$2.09B

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

WACC \ Near-term	29.3%	33.3%	37.3%	41.3%	45.3%
7.0%	$34.50	$34.50	$34.50	$34.50	$34.50
8.0%	$34.50	$34.50	$34.50	$34.50	$34.50
9.0%	$34.50	$34.50	$34.50	$34.50	$34.50
10.0%	$34.50	$34.50	$34.50	$34.50	$34.50
11.0%	$34.50	$34.50	$34.50	$34.50	$34.50

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $9.17

Book Value / share($)Yahoo: $97.63

Results

Graham Number$141.93

Current Price$128.50

Margin of Safety+10.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.52%

Terminal growth rate(%)

Computed WACC: 5.52%

Cost of equity (Re)9.10%(Rf 4.30% + β 0.87 × 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)60.71%

Debt weight (D/V)39.29%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$128.50

Implied Near-term FCF Growth—

Historical Revenue Growth12.7%

Historical Earnings Growth37.3%

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: $2.52

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$51.91

Current Price$128.50

Upside / Downside-59.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$2.09B

Results

Implied Equity Value / share$34.50

Current Price$128.50

Upside / Downside-73.1%

Implied EV$0

← Overview Financial Statements ← Companies