FRT-PC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($20.18)
DCF	—	—
Graham Number	$51.45	+155.0%
Reverse DCF	—	implied g: 65.0%
DDM	$25.75	+27.6%
EV/EBITDA	—	—

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $466.56M

Near-term growth (yrs 1–5)(%)Rev: 7.5% / EPS: 98.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.29%

Computed WACC: 7.29%

Cost of equity (Re)9.90%(Rf 4.30% + β 1.02 × ERP 5.50%)

Cost of debt (Rd)3.83%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)61.97%

Debt weight (D/V)38.03%

Results

Intrinsic Value / share—

Current Price$20.18

Upside / Downside—

Net Debt (used)$4.92B

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

WACC \ Near-term	90.7%	94.7%	98.7%	102.7%	106.7%
7.0%	—	—	—	—	—
8.0%	—	—	—	—	—
9.0%	—	—	—	—	—
10.0%	—	—	—	—	—
11.0%	—	—	—	—	—

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.29

Book Value / share($)Yahoo: $35.81

Results

Graham Number$51.45

Current Price$20.18

Margin of Safety+155.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.29%

Terminal growth rate(%)

Computed WACC: 7.29%

Cost of equity (Re)9.90%(Rf 4.30% + β 1.02 × ERP 5.50%)

Cost of debt (Rd)3.83%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)61.97%

Debt weight (D/V)38.03%

Results

Current Price$20.18

Implied Near-term FCF Growth65.0%

Historical Revenue Growth7.5%

Historical Earnings Growth98.7%

Base FCF (TTM)$466.56M

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: $1.25

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$25.75

Current Price$20.18

Upside / Downside+27.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $814.52M

Target EV/EBITDA multipleCurrent: 8.7×

Net Debt($B)Default: $4.92B

Results

Implied Equity Value / share—

Current Price$20.18

Upside / Downside—

Implied EV$7.08B

← Overview Financial Statements ← Companies