DAKT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($26.57)
DCF	$363.39	+1267.7%
Graham Number	$4.06	-84.7%
Reverse DCF	—	implied g: 6.6%
DDM	—	—
EV/EBITDA	$26.57	-0.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $59.94M

Near-term growth (yrs 1–5)(%)Rev: 10.0% / EPS: 57.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.71%

Computed WACC: 13.71%

Cost of equity (Re)13.77%(Rf 4.30% + β 1.72 × ERP 5.50%)

Cost of debt (Rd)9.03%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.14%

Debt weight (D/V)0.86%

Results

Intrinsic Value / share$170.43

Current Price$26.57

Upside / Downside+541.5%

Net Debt (used)-$138.31M

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

WACC \ Near-term	49.1%	53.1%	57.1%	61.1%	65.1%
7.0%	$446.78	$508.88	$577.76	$653.99	$738.12
8.0%	$348.30	$396.47	$449.90	$509.01	$574.25
9.0%	$281.18	$319.87	$362.77	$410.23	$462.60
10.0%	$232.81	$264.66	$299.98	$339.05	$382.15
11.0%	$196.50	$223.23	$252.87	$285.63	$321.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.12

Book Value / share($)Yahoo: $6.11

Results

Graham Number$4.06

Current Price$26.57

Margin of Safety-84.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.71%

Terminal growth rate(%)

Computed WACC: 13.71%

Cost of equity (Re)13.77%(Rf 4.30% + β 1.72 × ERP 5.50%)

Cost of debt (Rd)9.03%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.14%

Debt weight (D/V)0.86%

Results

Current Price$26.57

Implied Near-term FCF Growth17.5%

Historical Revenue Growth10.0%

Historical Earnings Growth57.1%

Base FCF (TTM)$59.94M

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$26.57

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $73.69M

Target EV/EBITDA multipleCurrent: 15.7×

Net Debt($B)Default: -$138.31M

Results

Implied Equity Value / share$26.57

Current Price$26.57

Upside / Downside-0.0%

Implied EV$1.16B

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

Mult \ Net Debt	-$2.14B	-$1.14B	-$138.31M	$861.70M	$1.86B
11.7x	$61.55	$41.04	$20.52	$0.01	$-20.50
13.7x	$64.57	$44.06	$23.55	$3.03	$-17.48
15.7x	$67.60	$47.08	$26.57	$6.06	$-14.46
17.7x	$70.62	$50.11	$29.59	$9.08	$-11.43
19.7x	$73.64	$53.13	$32.62	$12.10	$-8.41

← Overview Financial Statements ← Companies