HFBL — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.93)
DCF	$4.69	-75.2%
Graham Number	$26.95	+42.4%
Reverse DCF	—	—
DDM	$11.12	-41.2%
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: 17.1% / EPS: 63.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.65%

Computed WACC: 5.65%

Cost of equity (Re)6.13%(Rf 4.30% + β 0.33 × 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)92.30%

Debt weight (D/V)7.70%

Results

Intrinsic Value / share$4.69

Current Price$18.93

Upside / Downside-75.2%

Net Debt (used)-$14.41M

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

WACC \ Near-term	55.6%	59.6%	63.6%	67.6%	71.6%
7.0%	$4.69	$4.69	$4.69	$4.69	$4.69
8.0%	$4.69	$4.69	$4.69	$4.69	$4.69
9.0%	$4.69	$4.69	$4.69	$4.69	$4.69
10.0%	$4.69	$4.69	$4.69	$4.69	$4.69
11.0%	$4.69	$4.69	$4.69	$4.69	$4.69

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.69

Book Value / share($)Yahoo: $19.10

Results

Graham Number$26.95

Current Price$18.93

Margin of Safety+42.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.65%

Terminal growth rate(%)

Computed WACC: 5.65%

Cost of equity (Re)6.13%(Rf 4.30% + β 0.33 × 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)92.30%

Debt weight (D/V)7.70%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.93

Implied Near-term FCF Growth—

Historical Revenue Growth17.1%

Historical Earnings Growth63.6%

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: $0.54

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$11.12

Current Price$18.93

Upside / Downside-41.2%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$14.41M

Results

Implied Equity Value / share$4.69

Current Price$18.93

Upside / Downside-75.2%

Implied EV$0

← Overview Financial Statements ← Companies