CHCO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($120.96)
DCF	$-22.64	-118.7%
Graham Number	$106.46	-12.0%
Reverse DCF	—	—
DDM	$68.39	-43.5%
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: 10.8% / EPS: 12.9%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.32%

Computed WACC: 5.32%

Cost of equity (Re)7.01%(Rf 4.30% + β 0.49 × 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)75.94%

Debt weight (D/V)24.06%

Results

Intrinsic Value / share$-22.64

Current Price$120.96

Upside / Downside-118.7%

Net Debt (used)$325.03M

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

WACC \ Near-term	4.9%	8.9%	12.9%	16.9%	20.9%
7.0%	$-22.64	$-22.64	$-22.64	$-22.64	$-22.64
8.0%	$-22.64	$-22.64	$-22.64	$-22.64	$-22.64
9.0%	$-22.64	$-22.64	$-22.64	$-22.64	$-22.64
10.0%	$-22.64	$-22.64	$-22.64	$-22.64	$-22.64
11.0%	$-22.64	$-22.64	$-22.64	$-22.64	$-22.64

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $8.93

Book Value / share($)Yahoo: $56.41

Results

Graham Number$106.46

Current Price$120.96

Margin of Safety-12.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.32%

Terminal growth rate(%)

Computed WACC: 5.32%

Cost of equity (Re)7.01%(Rf 4.30% + β 0.49 × 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)75.94%

Debt weight (D/V)24.06%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$120.96

Implied Near-term FCF Growth—

Historical Revenue Growth10.8%

Historical Earnings Growth12.9%

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: $3.32

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$68.39

Current Price$120.96

Upside / Downside-43.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $325.03M

Results

Implied Equity Value / share$-22.64

Current Price$120.96

Upside / Downside-118.7%

Implied EV$0

← Overview Financial Statements ← Companies