HWBK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($33.89)
DCF	$-18.63	-155.0%
Graham Number	$42.93	+26.7%
Reverse DCF	—	—
DDM	$16.69	-50.8%
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: 12.0% / EPS: 36.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.56%

Computed WACC: 3.56%

Cost of equity (Re)7.06%(Rf 4.30% + β 0.50 × 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)50.46%

Debt weight (D/V)49.54%

Results

Intrinsic Value / share$-18.63

Current Price$33.89

Upside / Downside-155.0%

Net Debt (used)$128.52M

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

WACC \ Near-term	28.4%	32.4%	36.4%	40.4%	44.4%
7.0%	$-18.63	$-18.63	$-18.63	$-18.63	$-18.63
8.0%	$-18.63	$-18.63	$-18.63	$-18.63	$-18.63
9.0%	$-18.63	$-18.63	$-18.63	$-18.63	$-18.63
10.0%	$-18.63	$-18.63	$-18.63	$-18.63	$-18.63
11.0%	$-18.63	$-18.63	$-18.63	$-18.63	$-18.63

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.43

Book Value / share($)Yahoo: $23.88

Results

Graham Number$42.93

Current Price$33.89

Margin of Safety+26.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.56%

Terminal growth rate(%)

Computed WACC: 3.56%

Cost of equity (Re)7.06%(Rf 4.30% + β 0.50 × 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)50.46%

Debt weight (D/V)49.54%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$33.89

Implied Near-term FCF Growth—

Historical Revenue Growth12.0%

Historical Earnings Growth36.4%

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: $0.81

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$16.69

Current Price$33.89

Upside / Downside-50.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $128.52M

Results

Implied Equity Value / share$-18.63

Current Price$33.89

Upside / Downside-155.0%

Implied EV$0

← Overview Financial Statements ← Companies