MRBK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($19.39)
DCF	$-11.11	-157.3%
Graham Number	$26.84	+38.4%
Reverse DCF	—	—
DDM	$11.54	-40.5%
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: 6.7% / EPS: 25.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.89%

Computed WACC: 4.89%

Cost of equity (Re)8.45%(Rf 4.30% + β 0.76 × 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)57.83%

Debt weight (D/V)42.17%

Results

Intrinsic Value / share$-11.11

Current Price$19.39

Upside / Downside-157.3%

Net Debt (used)$131.41M

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

WACC \ Near-term	17.0%	21.0%	25.0%	29.0%	33.0%
7.0%	$-11.11	$-11.11	$-11.11	$-11.11	$-11.11
8.0%	$-11.11	$-11.11	$-11.11	$-11.11	$-11.11
9.0%	$-11.11	$-11.11	$-11.11	$-11.11	$-11.11
10.0%	$-11.11	$-11.11	$-11.11	$-11.11	$-11.11
11.0%	$-11.11	$-11.11	$-11.11	$-11.11	$-11.11

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.89

Book Value / share($)Yahoo: $16.95

Results

Graham Number$26.84

Current Price$19.39

Margin of Safety+38.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.89%

Terminal growth rate(%)

Computed WACC: 4.89%

Cost of equity (Re)8.45%(Rf 4.30% + β 0.76 × 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)57.83%

Debt weight (D/V)42.17%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$19.39

Implied Near-term FCF Growth—

Historical Revenue Growth6.7%

Historical Earnings Growth25.0%

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: $0.56

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$11.54

Current Price$19.39

Upside / Downside-40.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $131.41M

Results

Implied Equity Value / share$-11.11

Current Price$19.39

Upside / Downside-157.3%

Implied EV$0

← Overview Financial Statements ← Companies