PFSI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($90.38)
DCF	$-434.36	-580.6%
Graham Number	$131.60	+45.6%
Reverse DCF	—	—
DDM	$24.72	-72.6%
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: 511.0% / EPS: 0.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.16%

Computed WACC: 2.16%

Cost of equity (Re)12.79%(Rf 4.30% + β 1.54 × 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)16.92%

Debt weight (D/V)83.08%

Results

Intrinsic Value / share—

Current Price$90.38

Upside / Downside—

Net Debt (used)$22.66B

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

WACC \ Near-term	503.0%	507.0%	511.0%	515.0%	519.0%
7.0%	$-434.36	$-434.36	$-434.36	$-434.36	$-434.36
8.0%	$-434.36	$-434.36	$-434.36	$-434.36	$-434.36
9.0%	$-434.36	$-434.36	$-434.36	$-434.36	$-434.36
10.0%	$-434.36	$-434.36	$-434.36	$-434.36	$-434.36
11.0%	$-434.36	$-434.36	$-434.36	$-434.36	$-434.36

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $9.30

Book Value / share($)Yahoo: $82.77

Results

Graham Number$131.60

Current Price$90.38

Margin of Safety+45.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.16%

Terminal growth rate(%)

Computed WACC: 2.16%

Cost of equity (Re)12.79%(Rf 4.30% + β 1.54 × 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)16.92%

Debt weight (D/V)83.08%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$90.38

Implied Near-term FCF Growth—

Historical Revenue Growth511.0%

Historical Earnings Growth0.6%

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: $1.20

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$24.72

Current Price$90.38

Upside / Downside-72.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $22.66B

Results

Implied Equity Value / share$-434.36

Current Price$90.38

Upside / Downside-580.6%

Implied EV$0

← Overview Financial Statements ← Companies