NRIM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($24.02)
DCF	$2.63	-89.0%
Graham Number	$30.88	+28.6%
Reverse DCF	—	—
DDM	$13.18	-45.1%
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: 17.2% / EPS: 12.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.07%

Computed WACC: 8.07%

Cost of equity (Re)9.40%(Rf 4.30% + β 0.93 × 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)85.83%

Debt weight (D/V)14.17%

Results

Intrinsic Value / share$2.63

Current Price$24.02

Upside / Downside-89.0%

Net Debt (used)-$58.24M

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

WACC \ Near-term	9.2%	13.2%	17.2%	21.2%	25.2%
7.0%	$2.63	$2.63	$2.63	$2.63	$2.63
8.0%	$2.63	$2.63	$2.63	$2.63	$2.63
9.0%	$2.63	$2.63	$2.63	$2.63	$2.63
10.0%	$2.63	$2.63	$2.63	$2.63	$2.63
11.0%	$2.63	$2.63	$2.63	$2.63	$2.63

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.87

Book Value / share($)Yahoo: $14.77

Results

Graham Number$30.88

Current Price$24.02

Margin of Safety+28.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.07%

Terminal growth rate(%)

Computed WACC: 8.07%

Cost of equity (Re)9.40%(Rf 4.30% + β 0.93 × 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)85.83%

Debt weight (D/V)14.17%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$24.02

Implied Near-term FCF Growth—

Historical Revenue Growth17.2%

Historical Earnings Growth12.6%

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: $0.64

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$13.18

Current Price$24.02

Upside / Downside-45.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$58.24M

Results

Implied Equity Value / share$2.63

Current Price$24.02

Upside / Downside-89.0%

Implied EV$0

← Overview Financial Statements ← Companies