PMT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($12.26)
DCF	$-216.20	-1863.5%
Graham Number	$18.56	+51.4%
Reverse DCF	—	—
DDM	$32.96	+168.8%
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: 1067.6% / EPS: 17.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 0.59%

Computed WACC: 0.59%

Cost of equity (Re)11.17%(Rf 4.30% + β 1.25 × 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)5.28%

Debt weight (D/V)94.72%

Results

Intrinsic Value / share—

Current Price$12.26

Upside / Downside—

Net Debt (used)$18.81B

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

WACC \ Near-term	1059.6%	1063.6%	1067.6%	1071.6%	1075.6%
7.0%	$-216.20	$-216.20	$-216.20	$-216.20	$-216.20
8.0%	$-216.20	$-216.20	$-216.20	$-216.20	$-216.20
9.0%	$-216.20	$-216.20	$-216.20	$-216.20	$-216.20
10.0%	$-216.20	$-216.20	$-216.20	$-216.20	$-216.20
11.0%	$-216.20	$-216.20	$-216.20	$-216.20	$-216.20

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.99

Book Value / share($)Yahoo: $15.47

Results

Graham Number$18.56

Current Price$12.26

Margin of Safety+51.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 0.59%

Terminal growth rate(%)

Computed WACC: 0.59%

Cost of equity (Re)11.17%(Rf 4.30% + β 1.25 × 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)5.28%

Debt weight (D/V)94.72%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$12.26

Implied Near-term FCF Growth—

Historical Revenue Growth1067.6%

Historical Earnings Growth17.0%

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: $1.60

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$32.96

Current Price$12.26

Upside / Downside+168.8%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $18.81B

Results

Implied Equity Value / share$-216.20

Current Price$12.26

Upside / Downside-1863.5%

Implied EV$0

← Overview Financial Statements ← Companies