MS-PA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($19.72)
DCF	$50.57	+156.4%
Graham Number	$106.68	+441.0%
Reverse DCF	—	—
DDM	$26.16	+32.7%
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: 11.0% / EPS: 20.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.30%

Computed WACC: 1.30%

Cost of equity (Re)10.94%(Rf 4.30% + β 1.21 × 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)11.91%

Debt weight (D/V)88.09%

Results

Intrinsic Value / share—

Current Price$19.72

Upside / Downside—

Net Debt (used)-$86.98B

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

WACC \ Near-term	12.7%	16.7%	20.7%	24.7%	28.7%
7.0%	$50.57	$50.57	$50.57	$50.57	$50.57
8.0%	$50.57	$50.57	$50.57	$50.57	$50.57
9.0%	$50.57	$50.57	$50.57	$50.57	$50.57
10.0%	$50.57	$50.57	$50.57	$50.57	$50.57
11.0%	$50.57	$50.57	$50.57	$50.57	$50.57

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.86

Book Value / share($)Yahoo: $64.37

Results

Graham Number$106.68

Current Price$19.72

Margin of Safety+441.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.30%

Terminal growth rate(%)

Computed WACC: 1.30%

Cost of equity (Re)10.94%(Rf 4.30% + β 1.21 × 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)11.91%

Debt weight (D/V)88.09%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$19.72

Implied Near-term FCF Growth—

Historical Revenue Growth11.0%

Historical Earnings Growth20.7%

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: $1.27

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$26.16

Current Price$19.72

Upside / Downside+32.7%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$86.98B

Results

Implied Equity Value / share$50.57

Current Price$19.72

Upside / Downside+156.4%

Implied EV$0

← Overview Financial Statements ← Companies