GSBC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($62.81)
DCF	$-19.49	-131.0%
Graham Number	$89.49	+42.5%
Reverse DCF	—	—
DDM	$34.20	-45.6%
EV/EBITDA	—	—

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 6.2% / EPS: 14.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.57%

Computed WACC: 4.57%

Cost of equity (Re)7.20%(Rf 4.30% + β 0.53 × 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)63.43%

Debt weight (D/V)36.57%

Results

Intrinsic Value / share$-19.49

Current Price$62.81

Upside / Downside-131.0%

Net Debt (used)$215.61M

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

WACC \ Near-term	6.2%	10.2%	14.2%	18.2%	22.2%
7.0%	$-19.49	$-19.49	$-19.49	$-19.49	$-19.49
8.0%	$-19.49	$-19.49	$-19.49	$-19.49	$-19.49
9.0%	$-19.49	$-19.49	$-19.49	$-19.49	$-19.49
10.0%	$-19.49	$-19.49	$-19.49	$-19.49	$-19.49
11.0%	$-19.49	$-19.49	$-19.49	$-19.49	$-19.49

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.19

Book Value / share($)Yahoo: $57.50

Results

Graham Number$89.49

Current Price$62.81

Margin of Safety+42.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.57%

Terminal growth rate(%)

Computed WACC: 4.57%

Cost of equity (Re)7.20%(Rf 4.30% + β 0.53 × 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)63.43%

Debt weight (D/V)36.57%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$62.81

Implied Near-term FCF Growth—

Historical Revenue Growth6.2%

Historical Earnings Growth14.2%

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: $1.66

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$34.20

Current Price$62.81

Upside / Downside-45.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $215.61M

Results

Implied Equity Value / share$-19.49

Current Price$62.81

Upside / Downside-131.0%

Implied EV$0

← Overview Financial Statements ← Companies