PFIS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($54.31)
DCF	$1.06	-98.1%
Graham Number	$82.95	+52.7%
Reverse DCF	—	—
DDM	$51.09	-5.9%
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: 12.2% / EPS: 97.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.79%

Computed WACC: 5.79%

Cost of equity (Re)8.55%(Rf 4.30% + β 0.77 × 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)67.75%

Debt weight (D/V)32.25%

Results

Intrinsic Value / share$1.06

Current Price$54.31

Upside / Downside-98.1%

Net Debt (used)-$10.58M

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

WACC \ Near-term	89.0%	93.0%	97.0%	101.0%	105.0%
7.0%	$1.06	$1.06	$1.06	$1.06	$1.06
8.0%	$1.06	$1.06	$1.06	$1.06	$1.06
9.0%	$1.06	$1.06	$1.06	$1.06	$1.06
10.0%	$1.06	$1.06	$1.06	$1.06	$1.06
11.0%	$1.06	$1.06	$1.06	$1.06	$1.06

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $5.88

Book Value / share($)Yahoo: $52.01

Results

Graham Number$82.95

Current Price$54.31

Margin of Safety+52.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.79%

Terminal growth rate(%)

Computed WACC: 5.79%

Cost of equity (Re)8.55%(Rf 4.30% + β 0.77 × 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)67.75%

Debt weight (D/V)32.25%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$54.31

Implied Near-term FCF Growth—

Historical Revenue Growth12.2%

Historical Earnings Growth97.0%

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: $2.48

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$51.09

Current Price$54.31

Upside / Downside-5.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$10.58M

Results

Implied Equity Value / share$1.06

Current Price$54.31

Upside / Downside-98.1%

Implied EV$0

← Overview Financial Statements ← Companies