DCOM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($32.92)
DCF	$34.86	+5.9%
Graham Number	$40.56	+23.2%
Reverse DCF	—	—
DDM	$20.60	-37.4%
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: 159.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.39%

Computed WACC: 6.39%

Cost of equity (Re)10.37%(Rf 4.30% + β 1.10 × 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)61.63%

Debt weight (D/V)38.37%

Results

Intrinsic Value / share$34.86

Current Price$32.92

Upside / Downside+5.9%

Net Debt (used)-$1.53B

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

WACC \ Near-term	151.4%	155.4%	159.4%	163.4%	167.4%
7.0%	$34.86	$34.86	$34.86	$34.86	$34.86
8.0%	$34.86	$34.86	$34.86	$34.86	$34.86
9.0%	$34.86	$34.86	$34.86	$34.86	$34.86
10.0%	$34.86	$34.86	$34.86	$34.86	$34.86
11.0%	$34.86	$34.86	$34.86	$34.86	$34.86

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.36

Book Value / share($)Yahoo: $30.99

Results

Graham Number$40.56

Current Price$32.92

Margin of Safety+23.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.39%

Terminal growth rate(%)

Computed WACC: 6.39%

Cost of equity (Re)10.37%(Rf 4.30% + β 1.10 × 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)61.63%

Debt weight (D/V)38.37%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$32.92

Implied Near-term FCF Growth—

Historical Revenue Growth159.4%

Historical Earnings Growth—

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: $1.00

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$20.60

Current Price$32.92

Upside / Downside-37.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$1.53B

Results

Implied Equity Value / share$34.86

Current Price$32.92

Upside / Downside+5.9%

Implied EV$0

← Overview Financial Statements ← Companies