HBT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($27.51)
DCF	$1.82	-93.4%
Graham Number	$32.79	+19.2%
Reverse DCF	—	—
DDM	$18.95	-31.1%
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: 1.1% / EPS: -6.3%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.84%

Computed WACC: 6.84%

Cost of equity (Re)7.36%(Rf 4.30% + β 0.56 × 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)92.99%

Debt weight (D/V)7.01%

Results

Intrinsic Value / share$1.82

Current Price$27.51

Upside / Downside-93.4%

Net Debt (used)-$57.06M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$1.82	$1.82	$1.82	$1.82	$1.82
8.0%	$1.82	$1.82	$1.82	$1.82	$1.82
9.0%	$1.82	$1.82	$1.82	$1.82	$1.82
10.0%	$1.82	$1.82	$1.82	$1.82	$1.82
11.0%	$1.82	$1.82	$1.82	$1.82	$1.82

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.44

Book Value / share($)Yahoo: $19.58

Results

Graham Number$32.79

Current Price$27.51

Margin of Safety+19.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.84%

Terminal growth rate(%)

Computed WACC: 6.84%

Cost of equity (Re)7.36%(Rf 4.30% + β 0.56 × 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)92.99%

Debt weight (D/V)7.01%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$27.51

Implied Near-term FCF Growth—

Historical Revenue Growth1.1%

Historical Earnings Growth-6.3%

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: $0.92

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$18.95

Current Price$27.51

Upside / Downside-31.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$57.06M

Results

Implied Equity Value / share$1.82

Current Price$27.51

Upside / Downside-93.4%

Implied EV$0

← Overview Financial Statements ← Companies