PRLB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($63.13)
DCF	$62.95	-0.3%
Graham Number	$23.76	-62.4%
Reverse DCF	—	implied g: 12.2%
DDM	—	—
EV/EBITDA	$63.13	-0.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $51.64M

Near-term growth (yrs 1–5)(%)Rev: 12.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.46%

Computed WACC: 11.46%

Cost of equity (Re)11.48%(Rf 4.30% + β 1.31 × 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)99.80%

Debt weight (D/V)0.20%

Results

Intrinsic Value / share$45.83

Current Price$63.13

Upside / Downside-27.4%

Net Debt (used)-$125.08M

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

WACC \ Near-term	4.1%	8.1%	12.1%	16.1%	20.1%
7.0%	$65.62	$77.25	$90.68	$106.10	$123.73
8.0%	$54.22	$63.51	$74.21	$86.49	$100.52
9.0%	$46.35	$54.02	$62.85	$72.98	$84.53
10.0%	$40.60	$47.10	$54.56	$63.12	$72.87
11.0%	$36.22	$41.82	$48.25	$55.61	$64.00

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.88

Book Value / share($)Yahoo: $28.52

Results

Graham Number$23.76

Current Price$63.13

Margin of Safety-62.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.46%

Terminal growth rate(%)

Computed WACC: 11.46%

Cost of equity (Re)11.48%(Rf 4.30% + β 1.31 × 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)99.80%

Debt weight (D/V)0.20%

Results

Current Price$63.13

Implied Near-term FCF Growth18.6%

Historical Revenue Growth12.1%

Historical Earnings Growth—

Base FCF (TTM)$51.64M

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$63.13

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $60.34M

Target EV/EBITDA multipleCurrent: 22.8×

Net Debt($B)Default: -$125.08M

Results

Implied Equity Value / share$63.13

Current Price$63.13

Upside / Downside-0.0%

Implied EV$1.38B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.13B	-$1.13B	-$125.08M	$874.92M	$1.87B
18.8x	$137.10	$95.04	$52.98	$10.92	$-31.14
20.8x	$142.17	$100.11	$58.05	$15.99	$-26.07
22.8x	$147.25	$105.19	$63.13	$21.07	$-20.99
24.8x	$152.33	$110.27	$68.21	$26.15	$-15.92
26.8x	$157.40	$115.34	$73.28	$31.22	$-10.84

← Overview Financial Statements ← Companies