JPM-PM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.52)
DCF	$261715066880.00	+1413148309187.3%
Graham Number	$196.27	+959.8%
Reverse DCF	—	—
DDM	$21.63	+16.8%
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: 2.5% / EPS: -3.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$261715066880.00

Current Price$18.52

Upside / Downside+1413148309187.3%

Net Debt (used)-$261.72B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00
8.0%	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00
9.0%	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00
10.0%	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00
11.0%	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00	$261715066880.00

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $13.48

Book Value / share($)Yahoo: $126.99

Results

Graham Number$196.27

Current Price$18.52

Margin of Safety+959.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.52

Implied Near-term FCF Growth—

Historical Revenue Growth2.5%

Historical Earnings Growth-3.6%

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: $1.05

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$21.63

Current Price$18.52

Upside / Downside+16.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$261.72B

Results

Implied Equity Value / share$261715066880.00

Current Price$18.52

Upside / Downside+1413148309187.3%

Implied EV$0

← Overview Financial Statements ← Companies