GBCI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($45.88)
DCF	$-12.36	-126.9%
Graham Number	$38.20	-16.7%
Reverse DCF	—	—
DDM	$27.19	-40.7%
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: 24.5% / EPS: -11.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.69%

Computed WACC: 5.69%

Cost of equity (Re)8.40%(Rf 4.30% + β 0.75 × 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)67.70%

Debt weight (D/V)32.30%

Results

Intrinsic Value / share$-12.36

Current Price$45.88

Upside / Downside-126.9%

Net Debt (used)$1.61B

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

WACC \ Near-term	16.5%	20.5%	24.5%	28.5%	32.5%
7.0%	$-12.36	$-12.36	$-12.36	$-12.36	$-12.36
8.0%	$-12.36	$-12.36	$-12.36	$-12.36	$-12.36
9.0%	$-12.36	$-12.36	$-12.36	$-12.36	$-12.36
10.0%	$-12.36	$-12.36	$-12.36	$-12.36	$-12.36
11.0%	$-12.36	$-12.36	$-12.36	$-12.36	$-12.36

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.00

Book Value / share($)Yahoo: $32.42

Results

Graham Number$38.20

Current Price$45.88

Margin of Safety-16.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.69%

Terminal growth rate(%)

Computed WACC: 5.69%

Cost of equity (Re)8.40%(Rf 4.30% + β 0.75 × 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)67.70%

Debt weight (D/V)32.30%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$45.88

Implied Near-term FCF Growth—

Historical Revenue Growth24.5%

Historical Earnings Growth-11.2%

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: $1.32

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$27.19

Current Price$45.88

Upside / Downside-40.7%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $1.61B

Results

Implied Equity Value / share$-12.36

Current Price$45.88

Upside / Downside-126.9%

Implied EV$0

← Overview Financial Statements ← Companies