MBWM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($52.54)
DCF	$-15.14	-128.8%
Graham Number	$72.06	+37.2%
Reverse DCF	—	—
DDM	$32.14	-38.8%
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: 9.7% / EPS: 16.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.97%

Computed WACC: 4.97%

Cost of equity (Re)9.13%(Rf 4.30% + β 0.88 × 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)54.40%

Debt weight (D/V)45.60%

Results

Intrinsic Value / share$-15.14

Current Price$52.54

Upside / Downside-128.8%

Net Debt (used)$260.07M

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

WACC \ Near-term	8.1%	12.1%	16.1%	20.1%	24.1%
7.0%	$-15.14	$-15.14	$-15.14	$-15.14	$-15.14
8.0%	$-15.14	$-15.14	$-15.14	$-15.14	$-15.14
9.0%	$-15.14	$-15.14	$-15.14	$-15.14	$-15.14
10.0%	$-15.14	$-15.14	$-15.14	$-15.14	$-15.14
11.0%	$-15.14	$-15.14	$-15.14	$-15.14	$-15.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $5.47

Book Value / share($)Yahoo: $42.19

Results

Graham Number$72.06

Current Price$52.54

Margin of Safety+37.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.97%

Terminal growth rate(%)

Computed WACC: 4.97%

Cost of equity (Re)9.13%(Rf 4.30% + β 0.88 × 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)54.40%

Debt weight (D/V)45.60%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$52.54

Implied Near-term FCF Growth—

Historical Revenue Growth9.7%

Historical Earnings Growth16.1%

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: $1.56

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$32.14

Current Price$52.54

Upside / Downside-38.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $260.07M

Results

Implied Equity Value / share$-15.14

Current Price$52.54

Upside / Downside-128.8%

Implied EV$0

← Overview Financial Statements ← Companies