DXPE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($143.06)
DCF	$-24.05	-116.8%
Graham Number	$61.66	-56.9%
Reverse DCF	—	implied g: 58.3%
DDM	—	—
EV/EBITDA	$141.62	-1.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $9.23M

Near-term growth (yrs 1–5)(%)Rev: 12.0% / EPS: 7.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.88%

Computed WACC: 6.88%

Cost of equity (Re)9.71%(Rf 4.30% + β 0.98 × 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)70.83%

Debt weight (D/V)29.17%

Results

Intrinsic Value / share$-15.87

Current Price$143.06

Upside / Downside-111.1%

Net Debt (used)$620.70M

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

WACC \ Near-term	4.0%	8.0%	12.0%	16.0%	20.0%
7.0%	$-23.31	$-20.17	$-16.54	$-12.38	$-7.62
8.0%	$-26.38	$-23.87	$-20.98	$-17.67	$-13.88
9.0%	$-28.50	$-26.43	$-24.05	$-21.31	$-18.19
10.0%	$-30.05	$-28.30	$-26.28	$-23.97	$-21.34
11.0%	$-31.23	$-29.72	$-27.99	$-26.00	$-23.73

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $5.26

Book Value / share($)Yahoo: $32.13

Results

Graham Number$61.66

Current Price$143.06

Margin of Safety-56.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.88%

Terminal growth rate(%)

Computed WACC: 6.88%

Cost of equity (Re)9.71%(Rf 4.30% + β 0.98 × 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)70.83%

Debt weight (D/V)29.17%

Results

Current Price$143.06

Implied Near-term FCF Growth48.3%

Historical Revenue Growth12.0%

Historical Earnings Growth7.6%

Base FCF (TTM)$9.23M

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$143.06

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $217.52M

Target EV/EBITDA multipleCurrent: 13.1×

Net Debt($B)Default: $620.70M

Results

Implied Equity Value / share$141.62

Current Price$143.06

Upside / Downside-1.0%

Implied EV$2.84B

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

Mult \ Net Debt	-$1.38B	-$379.30M	$620.70M	$1.62B	$2.62B
9.1x	$213.69	$149.91	$86.13	$22.35	$-41.43
11.1x	$241.43	$177.65	$113.88	$50.10	$-13.68
13.1x	$269.18	$205.40	$141.62	$77.84	$14.07
15.1x	$296.93	$233.15	$169.37	$105.59	$41.81
17.1x	$324.67	$260.89	$197.11	$133.34	$69.56

← Overview Financial Statements ← Companies