CWBC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($23.44)
DCF	$-1.23	-105.2%
Graham Number	$31.17	+33.0%
Reverse DCF	—	—
DDM	$9.89	-57.8%
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: 14.1% / EPS: 59.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.04%

Computed WACC: 7.04%

Cost of equity (Re)9.27%(Rf 4.30% + β 0.90 × 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)75.91%

Debt weight (D/V)24.09%

Results

Intrinsic Value / share$-1.23

Current Price$23.44

Upside / Downside-105.2%

Net Debt (used)$23.54M

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

WACC \ Near-term	51.5%	55.5%	59.5%	63.5%	67.5%
7.0%	$-1.23	$-1.23	$-1.23	$-1.23	$-1.23
8.0%	$-1.23	$-1.23	$-1.23	$-1.23	$-1.23
9.0%	$-1.23	$-1.23	$-1.23	$-1.23	$-1.23
10.0%	$-1.23	$-1.23	$-1.23	$-1.23	$-1.23
11.0%	$-1.23	$-1.23	$-1.23	$-1.23	$-1.23

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.02

Book Value / share($)Yahoo: $21.37

Results

Graham Number$31.17

Current Price$23.44

Margin of Safety+33.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.04%

Terminal growth rate(%)

Computed WACC: 7.04%

Cost of equity (Re)9.27%(Rf 4.30% + β 0.90 × 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)75.91%

Debt weight (D/V)24.09%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$23.44

Implied Near-term FCF Growth—

Historical Revenue Growth14.1%

Historical Earnings Growth59.5%

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: $0.48

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$9.89

Current Price$23.44

Upside / Downside-57.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $23.54M

Results

Implied Equity Value / share$-1.23

Current Price$23.44

Upside / Downside-105.2%

Implied EV$0

← Overview Financial Statements ← Companies