CFR-PB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($17.77)
DCF	$3838168576.00	+21599147767.2%
Graham Number	$101.30	+470.1%
Reverse DCF	—	—
DDM	$22.87	+28.7%
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: 9.5% / EPS: 8.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$3838168576.00

Current Price$17.77

Upside / Downside+21599147767.2%

Net Debt (used)-$3.84B

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

WACC \ Near-term	1.5%	5.5%	9.5%	13.5%	17.5%
7.0%	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00
8.0%	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00
9.0%	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00
10.0%	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00
11.0%	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00	$3838168576.00

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.52

Book Value / share($)Yahoo: $69.96

Results

Graham Number$101.30

Current Price$17.77

Margin of Safety+470.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$17.77

Implied Near-term FCF Growth—

Historical Revenue Growth9.5%

Historical Earnings Growth8.5%

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: $1.11

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$22.87

Current Price$17.77

Upside / Downside+28.7%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$3.84B

Results

Implied Equity Value / share$3838168576.00

Current Price$17.77

Upside / Downside+21599147767.2%

Implied EV$0

← Overview Financial Statements ← Companies