EEFT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($71.68)
DCF	$207.73	+189.8%
Graham Number	$64.98	-9.4%
Reverse DCF	—	implied g: -3.9%
DDM	—	—
EV/EBITDA	$84.11	+17.3%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $337.24M

Near-term growth (yrs 1–5)(%)Rev: 5.9% / EPS: 12.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.02%

Computed WACC: 5.02%

Cost of equity (Re)8.65%(Rf 4.30% + β 0.79 × 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)58.06%

Debt weight (D/V)41.94%

Results

Intrinsic Value / share$588.15

Current Price$71.68

Upside / Downside+720.5%

Net Debt (used)$486.70M

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

WACC \ Near-term	4.6%	8.6%	12.6%	16.6%	20.6%
7.0%	$218.86	$263.14	$314.20	$372.81	$439.79
8.0%	$175.17	$210.49	$251.17	$297.83	$351.11
9.0%	$145.02	$174.18	$207.73	$246.17	$290.02
10.0%	$122.99	$147.66	$176.02	$208.47	$245.46
11.0%	$106.22	$127.48	$151.89	$179.80	$211.59

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.05

Book Value / share($)Yahoo: $26.61

Results

Graham Number$64.98

Current Price$71.68

Margin of Safety-9.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.02%

Terminal growth rate(%)

Computed WACC: 5.02%

Cost of equity (Re)8.65%(Rf 4.30% + β 0.79 × 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)58.06%

Debt weight (D/V)41.94%

Results

Current Price$71.68

Implied Near-term FCF Growth-16.4%

Historical Revenue Growth5.9%

Historical Earnings Growth12.6%

Base FCF (TTM)$337.24M

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$71.68

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $668.50M

Target EV/EBITDA multipleCurrent: 6.0×

Net Debt($B)Default: $486.70M

Results

Implied Equity Value / share$84.11

Current Price$71.68

Upside / Downside+17.3%

Implied EV$4.02B

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

Mult \ Net Debt	-$1.51B	-$513.30M	$486.70M	$1.49B	$2.49B
2.0x	$68.08	$44.29	$20.51	$-3.27	$-27.06
4.0x	$99.88	$76.09	$52.31	$28.53	$4.74
6.0x	$131.68	$107.89	$84.11	$60.32	$36.54
8.0x	$163.48	$139.69	$115.91	$92.12	$68.34
10.0x	$195.28	$171.49	$147.71	$123.92	$100.14

← Overview Financial Statements ← Companies