CHEF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($65.82)
DCF	$19.97	-69.7%
Graham Number	$23.70	-64.0%
Reverse DCF	—	implied g: 23.7%
DDM	—	—
EV/EBITDA	$65.82	+0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $68.84M

Near-term growth (yrs 1–5)(%)Rev: 10.5% / EPS: -9.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.33%

Computed WACC: 8.33%

Cost of equity (Re)11.36%(Rf 4.30% + β 1.28 × 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)73.32%

Debt weight (D/V)26.68%

Results

Intrinsic Value / share$25.08

Current Price$65.82

Upside / Downside-61.9%

Net Debt (used)$853.92M

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

WACC \ Near-term	2.5%	6.5%	10.5%	14.5%	18.5%
7.0%	$21.66	$29.98	$39.59	$50.65	$63.31
8.0%	$13.70	$20.34	$28.02	$36.84	$46.93
9.0%	$8.20	$13.70	$20.04	$27.32	$35.64
10.0%	$4.17	$8.83	$14.21	$20.36	$27.40
11.0%	$1.10	$5.13	$9.76	$15.07	$21.13

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.68

Book Value / share($)Yahoo: $14.86

Results

Graham Number$23.70

Current Price$65.82

Margin of Safety-64.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.33%

Terminal growth rate(%)

Computed WACC: 8.33%

Cost of equity (Re)11.36%(Rf 4.30% + β 1.28 × 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)73.32%

Debt weight (D/V)26.68%

Results

Current Price$65.82

Implied Near-term FCF Growth21.4%

Historical Revenue Growth10.5%

Historical Earnings Growth-9.6%

Base FCF (TTM)$68.84M

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: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$65.82

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $227.78M

Target EV/EBITDA multipleCurrent: 15.5×

Net Debt($B)Default: $853.92M

Results

Implied Equity Value / share$65.82

Current Price$65.82

Upside / Downside+0.0%

Implied EV$3.53B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.15B	-$146.08M	$853.92M	$1.85B	$2.85B
11.5x	$92.58	$68.01	$43.43	$18.86	$-5.72
13.5x	$103.77	$79.20	$54.63	$30.05	$5.48
15.5x	$114.97	$90.39	$65.82	$41.25	$16.67
17.5x	$126.16	$101.59	$77.02	$52.44	$27.87
19.5x	$137.36	$112.78	$88.21	$63.64	$39.06

← Overview Financial Statements ← Companies