FBK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($53.91)
DCF	$17.07	-68.3%
Graham Number	$45.55	-15.5%
Reverse DCF	—	—
DDM	$17.30	-67.9%
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: 43.9% / EPS: 32.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.80%

Computed WACC: 8.80%

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)90.66%

Debt weight (D/V)9.34%

Results

Intrinsic Value / share$17.07

Current Price$53.91

Upside / Downside-68.3%

Net Debt (used)-$883.38M

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

WACC \ Near-term	35.9%	39.9%	43.9%	47.9%	51.9%
7.0%	$17.07	$17.07	$17.07	$17.07	$17.07
8.0%	$17.07	$17.07	$17.07	$17.07	$17.07
9.0%	$17.07	$17.07	$17.07	$17.07	$17.07
10.0%	$17.07	$17.07	$17.07	$17.07	$17.07
11.0%	$17.07	$17.07	$17.07	$17.07	$17.07

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.45

Book Value / share($)Yahoo: $37.64

Results

Graham Number$45.55

Current Price$53.91

Margin of Safety-15.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.80%

Terminal growth rate(%)

Computed WACC: 8.80%

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)90.66%

Debt weight (D/V)9.34%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$53.91

Implied Near-term FCF Growth—

Historical Revenue Growth43.9%

Historical Earnings Growth32.4%

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: $0.84

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$17.30

Current Price$53.91

Upside / Downside-67.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$883.38M

Results

Implied Equity Value / share$17.07

Current Price$53.91

Upside / Downside-68.3%

Implied EV$0

← Overview Financial Statements ← Companies