CFFN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($7.24)
DCF	$-12.55	-273.3%
Graham Number	$10.15	+40.3%
Reverse DCF	—	—
DDM	$7.00	-3.3%
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: 20.4% / EPS: 32.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.72%

Computed WACC: 2.72%

Cost of equity (Re)7.96%(Rf 4.30% + β 0.67 × 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)34.21%

Debt weight (D/V)65.79%

Results

Intrinsic Value / share$-12.55

Current Price$7.24

Upside / Downside-273.3%

Net Debt (used)$1.60B

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

WACC \ Near-term	24.6%	28.6%	32.6%	36.6%	40.6%
7.0%	$-12.55	$-12.55	$-12.55	$-12.55	$-12.55
8.0%	$-12.55	$-12.55	$-12.55	$-12.55	$-12.55
9.0%	$-12.55	$-12.55	$-12.55	$-12.55	$-12.55
10.0%	$-12.55	$-12.55	$-12.55	$-12.55	$-12.55
11.0%	$-12.55	$-12.55	$-12.55	$-12.55	$-12.55

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.56

Book Value / share($)Yahoo: $8.18

Results

Graham Number$10.15

Current Price$7.24

Margin of Safety+40.3%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.72%

Terminal growth rate(%)

Computed WACC: 2.72%

Cost of equity (Re)7.96%(Rf 4.30% + β 0.67 × 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)34.21%

Debt weight (D/V)65.79%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$7.24

Implied Near-term FCF Growth—

Historical Revenue Growth20.4%

Historical Earnings Growth32.6%

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: $0.34

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$7.00

Current Price$7.24

Upside / Downside-3.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $1.60B

Results

Implied Equity Value / share$-12.55

Current Price$7.24

Upside / Downside-273.3%

Implied EV$0

← Overview Financial Statements ← Companies