BOTJ — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($19.40)
DCF	$16.66	-14.1%
Graham Number	$28.09	+44.8%
Reverse DCF	—	—
DDM	$8.24	-57.5%
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: 8.8% / EPS: 68.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.58%

Computed WACC: 4.58%

Cost of equity (Re)5.04%(Rf 4.30% + β 0.14 × 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)90.93%

Debt weight (D/V)9.07%

Results

Intrinsic Value / share$16.66

Current Price$19.40

Upside / Downside-14.1%

Net Debt (used)-$75.68M

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

WACC \ Near-term	60.3%	64.3%	68.3%	72.3%	76.3%
7.0%	$16.66	$16.66	$16.66	$16.66	$16.66
8.0%	$16.66	$16.66	$16.66	$16.66	$16.66
9.0%	$16.66	$16.66	$16.66	$16.66	$16.66
10.0%	$16.66	$16.66	$16.66	$16.66	$16.66
11.0%	$16.66	$16.66	$16.66	$16.66	$16.66

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.99

Book Value / share($)Yahoo: $17.62

Results

Graham Number$28.09

Current Price$19.40

Margin of Safety+44.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.58%

Terminal growth rate(%)

Computed WACC: 4.58%

Cost of equity (Re)5.04%(Rf 4.30% + β 0.14 × 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)90.93%

Debt weight (D/V)9.07%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$19.40

Implied Near-term FCF Growth—

Historical Revenue Growth8.8%

Historical Earnings Growth68.3%

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: $0.40

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$8.24

Current Price$19.40

Upside / Downside-57.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$75.68M

Results

Implied Equity Value / share$16.66

Current Price$19.40

Upside / Downside-14.1%

Implied EV$0

← Overview Financial Statements ← Companies