FGBI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.63)
DCF	$41.78	+384.1%
Graham Number	—	—
Reverse DCF	—	—
DDM	$0.82	-90.5%
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: 3.4% / EPS: 255.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.56%

Computed WACC: 2.56%

Cost of equity (Re)6.07%(Rf 4.30% + β 0.32 × 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)42.27%

Debt weight (D/V)57.73%

Results

Intrinsic Value / share$41.78

Current Price$8.63

Upside / Downside+384.1%

Net Debt (used)-$659.82M

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

WACC \ Near-term	247.4%	251.4%	255.4%	259.4%	263.4%
7.0%	$41.78	$41.78	$41.78	$41.78	$41.78
8.0%	$41.78	$41.78	$41.78	$41.78	$41.78
9.0%	$41.78	$41.78	$41.78	$41.78	$41.78
10.0%	$41.78	$41.78	$41.78	$41.78	$41.78
11.0%	$41.78	$41.78	$41.78	$41.78	$41.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-4.17

Book Value / share($)Yahoo: $12.23

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$8.63

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.56%

Terminal growth rate(%)

Computed WACC: 2.56%

Cost of equity (Re)6.07%(Rf 4.30% + β 0.32 × 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)42.27%

Debt weight (D/V)57.73%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$8.63

Implied Near-term FCF Growth—

Historical Revenue Growth3.4%

Historical Earnings Growth255.4%

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: $0.04

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$0.82

Current Price$8.63

Upside / Downside-90.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$659.82M

Results

Implied Equity Value / share$41.78

Current Price$8.63

Upside / Downside+384.1%

Implied EV$0

← Overview Financial Statements ← Companies