PNFP — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($92.67)
DCF	$6.98	-92.5%
Graham Number	$125.05	+34.9%
Reverse DCF	—	—
DDM	$25.13	-72.9%
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: 14.0% / EPS: 12.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.31%

Computed WACC: 8.31%

Cost of equity (Re)9.81%(Rf 4.30% + β 1.00 × 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)84.67%

Debt weight (D/V)15.33%

Results

Intrinsic Value / share$6.98

Current Price$92.67

Upside / Downside-92.5%

Net Debt (used)-$1.05B

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

WACC \ Near-term	6.0%	10.0%	14.0%	18.0%	22.0%
7.0%	$6.98	$6.98	$6.98	$6.98	$6.98
8.0%	$6.98	$6.98	$6.98	$6.98	$6.98
9.0%	$6.98	$6.98	$6.98	$6.98	$6.98
10.0%	$6.98	$6.98	$6.98	$6.98	$6.98
11.0%	$6.98	$6.98	$6.98	$6.98	$6.98

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $7.84

Book Value / share($)Yahoo: $88.65

Results

Graham Number$125.05

Current Price$92.67

Margin of Safety+34.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.31%

Terminal growth rate(%)

Computed WACC: 8.31%

Cost of equity (Re)9.81%(Rf 4.30% + β 1.00 × 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)84.67%

Debt weight (D/V)15.33%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$92.67

Implied Near-term FCF Growth—

Historical Revenue Growth14.0%

Historical Earnings Growth12.0%

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: $1.22

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$25.13

Current Price$92.67

Upside / Downside-72.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$1.05B

Results

Implied Equity Value / share$6.98

Current Price$92.67

Upside / Downside-92.5%

Implied EV$0

← Overview Financial Statements ← Companies