MAIN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($57.62)
DCF	$-26.96	-146.8%
Graham Number	$67.29	+16.8%
Reverse DCF	—	—
DDM	$64.27	+11.5%
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: 3.6% / EPS: -26.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.29%

Computed WACC: 7.29%

Cost of equity (Re)8.66%(Rf 4.30% + β 0.79 × ERP 5.50%)

Cost of debt (Rd)5.59%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)67.75%

Debt weight (D/V)32.25%

Results

Intrinsic Value / share$-26.96

Current Price$57.62

Upside / Downside-146.8%

Net Debt (used)$2.42B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-26.96	$-26.96	$-26.96	$-26.96	$-26.96
8.0%	$-26.96	$-26.96	$-26.96	$-26.96	$-26.96
9.0%	$-26.96	$-26.96	$-26.96	$-26.96	$-26.96
10.0%	$-26.96	$-26.96	$-26.96	$-26.96	$-26.96
11.0%	$-26.96	$-26.96	$-26.96	$-26.96	$-26.96

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.04

Book Value / share($)Yahoo: $33.32

Results

Graham Number$67.29

Current Price$57.62

Margin of Safety+16.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.29%

Terminal growth rate(%)

Computed WACC: 7.29%

Cost of equity (Re)8.66%(Rf 4.30% + β 0.79 × ERP 5.50%)

Cost of debt (Rd)5.59%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)67.75%

Debt weight (D/V)32.25%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$57.62

Implied Near-term FCF Growth—

Historical Revenue Growth3.6%

Historical Earnings Growth-26.0%

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: $3.12

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$64.27

Current Price$57.62

Upside / Downside+11.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $2.42B

Results

Implied Equity Value / share$-26.96

Current Price$57.62

Upside / Downside-146.8%

Implied EV$0

← Overview Financial Statements ← Companies