MCHB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($14.66)
DCF	$3.64	-75.2%
Graham Number	$18.84	+28.5%
Reverse DCF	—	—
DDM	$32.96	+124.8%
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: 50.2% / EPS: 133.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.09%

Computed WACC: 5.09%

Cost of equity (Re)5.53%(Rf 4.30% + β 0.22 × 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)92.09%

Debt weight (D/V)7.91%

Results

Intrinsic Value / share$3.64

Current Price$14.66

Upside / Downside-75.2%

Net Debt (used)-$800.69M

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

WACC \ Near-term	125.1%	129.1%	133.1%	137.1%	141.1%
7.0%	$3.64	$3.64	$3.64	$3.64	$3.64
8.0%	$3.64	$3.64	$3.64	$3.64	$3.64
9.0%	$3.64	$3.64	$3.64	$3.64	$3.64
10.0%	$3.64	$3.64	$3.64	$3.64	$3.64
11.0%	$3.64	$3.64	$3.64	$3.64	$3.64

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.22

Book Value / share($)Yahoo: $12.93

Results

Graham Number$18.84

Current Price$14.66

Margin of Safety+28.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.09%

Terminal growth rate(%)

Computed WACC: 5.09%

Cost of equity (Re)5.53%(Rf 4.30% + β 0.22 × 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)92.09%

Debt weight (D/V)7.91%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$14.66

Implied Near-term FCF Growth—

Historical Revenue Growth50.2%

Historical Earnings Growth133.1%

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: $1.60

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$32.96

Current Price$14.66

Upside / Downside+124.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$800.69M

Results

Implied Equity Value / share$3.64

Current Price$14.66

Upside / Downside-75.2%

Implied EV$0

← Overview Financial Statements ← Companies