FITBP — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($24.45)
DCF	$-10835999232.00	-44319015363.8%
Graham Number	$48.63	+98.9%
Reverse DCF	—	—
DDM	$30.90	+26.4%
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: 11.6% / EPS: 20.9%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$-10835999232.00

Current Price$24.45

Upside / Downside-44319015363.8%

Net Debt (used)$10.84B

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

WACC \ Near-term	12.9%	16.9%	20.9%	24.9%	28.9%
7.0%	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00
8.0%	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00
9.0%	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00
10.0%	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00
11.0%	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00	$-10835999232.00

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.48

Book Value / share($)Yahoo: $30.18

Results

Graham Number$48.63

Current Price$24.45

Margin of Safety+98.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$24.45

Implied Near-term FCF Growth—

Historical Revenue Growth11.6%

Historical Earnings Growth20.9%

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: $1.50

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$30.90

Current Price$24.45

Upside / Downside+26.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $10.84B

Results

Implied Equity Value / share$-10835999232.00

Current Price$24.45

Upside / Downside-44319015363.8%

Implied EV$0

← Overview Financial Statements ← Companies