HIPO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($28.36)
DCF	$12.75	-55.1%
Graham Number	$37.94	+33.8%
Reverse DCF	—	—
DDM	—	—
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: 18.2% / EPS: -86.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.16%

Computed WACC: 12.16%

Cost of equity (Re)12.97%(Rf 4.30% + β 1.58 × 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)93.75%

Debt weight (D/V)6.25%

Results

Intrinsic Value / share$12.75

Current Price$28.36

Upside / Downside-55.1%

Net Debt (used)-$322.90M

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

WACC \ Near-term	10.2%	14.2%	18.2%	22.2%	26.2%
7.0%	$12.75	$12.75	$12.75	$12.75	$12.75
8.0%	$12.75	$12.75	$12.75	$12.75	$12.75
9.0%	$12.75	$12.75	$12.75	$12.75	$12.75
10.0%	$12.75	$12.75	$12.75	$12.75	$12.75
11.0%	$12.75	$12.75	$12.75	$12.75	$12.75

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.77

Book Value / share($)Yahoo: $16.97

Results

Graham Number$37.94

Current Price$28.36

Margin of Safety+33.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.16%

Terminal growth rate(%)

Computed WACC: 12.16%

Cost of equity (Re)12.97%(Rf 4.30% + β 1.58 × 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)93.75%

Debt weight (D/V)6.25%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$28.36

Implied Near-term FCF Growth—

Historical Revenue Growth18.2%

Historical Earnings Growth-86.5%

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: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$28.36

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$22.10M

Target EV/EBITDA multipleCurrent: -18.4×

Net Debt($B)Default: -$322.90M

Results

Implied Equity Value / share$28.77

Current Price$28.36

Upside / Downside+1.4%

Implied EV$405.93M

← Overview Financial Statements ← Companies