FBRT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($9.13)
DCF	$-49.79	-645.4%
Graham Number	$14.45	+58.3%
Reverse DCF	—	—
DDM	$16.48	+80.5%
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: 49.8% / EPS: -55.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.57%

Computed WACC: 1.57%

Cost of equity (Re)10.53%(Rf 4.30% + β 1.13 × 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)14.89%

Debt weight (D/V)85.11%

Results

Intrinsic Value / share—

Current Price$9.13

Upside / Downside—

Net Debt (used)$4.06B

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

WACC \ Near-term	41.8%	45.8%	49.8%	53.8%	57.8%
7.0%	$-49.79	$-49.79	$-49.79	$-49.79	$-49.79
8.0%	$-49.79	$-49.79	$-49.79	$-49.79	$-49.79
9.0%	$-49.79	$-49.79	$-49.79	$-49.79	$-49.79
10.0%	$-49.79	$-49.79	$-49.79	$-49.79	$-49.79
11.0%	$-49.79	$-49.79	$-49.79	$-49.79	$-49.79

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.64

Book Value / share($)Yahoo: $14.50

Results

Graham Number$14.45

Current Price$9.13

Margin of Safety+58.3%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.57%

Terminal growth rate(%)

Computed WACC: 1.57%

Cost of equity (Re)10.53%(Rf 4.30% + β 1.13 × 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)14.89%

Debt weight (D/V)85.11%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$9.13

Implied Near-term FCF Growth—

Historical Revenue Growth49.8%

Historical Earnings Growth-55.0%

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: $0.80

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$16.48

Current Price$9.13

Upside / Downside+80.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $4.06B

Results

Implied Equity Value / share$-49.79

Current Price$9.13

Upside / Downside-645.4%

Implied EV$0

← Overview Financial Statements ← Companies