PCOR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($55.73)
DCF	$63.19	+13.4%
Graham Number	—	—
Reverse DCF	—	implied g: 13.2%
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $281.13M

Near-term growth (yrs 1–5)(%)Rev: 15.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.15%

Computed WACC: 9.15%

Cost of equity (Re)9.23%(Rf 4.30% + β 0.90 × 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)99.09%

Debt weight (D/V)0.91%

Results

Intrinsic Value / share$61.72

Current Price$55.73

Upside / Downside+10.7%

Net Debt (used)-$689.28M

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

WACC \ Near-term	7.6%	11.6%	15.6%	19.6%	23.6%
7.0%	$67.10	$78.89	$92.44	$107.94	$125.61
8.0%	$54.98	$64.35	$75.12	$87.42	$101.44
9.0%	$46.62	$54.34	$63.19	$73.30	$84.81
10.0%	$40.53	$47.04	$54.50	$63.01	$72.70
11.0%	$35.90	$41.49	$47.90	$55.20	$63.50

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.67

Book Value / share($)Yahoo: $8.32

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$55.73

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.15%

Terminal growth rate(%)

Computed WACC: 9.15%

Cost of equity (Re)9.23%(Rf 4.30% + β 0.90 × 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)99.09%

Debt weight (D/V)0.91%

Results

Current Price$55.73

Implied Near-term FCF Growth13.7%

Historical Revenue Growth15.6%

Historical Earnings Growth—

Base FCF (TTM)$281.13M

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: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$55.73

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$7.19M

Target EV/EBITDA multipleCurrent: -1067.6×

Net Debt($B)Default: -$689.28M

Results

Implied Equity Value / share$53.81

Current Price$55.73

Upside / Downside-3.5%

Implied EV$7.68B

← Overview Financial Statements ← Companies