PWP — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.66)
DCF	$1.05	-94.4%
Graham Number	—	—
Reverse DCF	—	—
DDM	$5.77	-69.1%
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: -2.9% / EPS: -50.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.24%

Computed WACC: 12.24%

Cost of equity (Re)13.62%(Rf 4.30% + β 1.69 × 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)89.91%

Debt weight (D/V)10.09%

Results

Intrinsic Value / share$1.05

Current Price$18.66

Upside / Downside-94.4%

Net Debt (used)-$69.84M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$1.05	$1.05	$1.05	$1.05	$1.05
8.0%	$1.05	$1.05	$1.05	$1.05	$1.05
9.0%	$1.05	$1.05	$1.05	$1.05	$1.05
10.0%	$1.05	$1.05	$1.05	$1.05	$1.05
11.0%	$1.05	$1.05	$1.05	$1.05	$1.05

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.47

Book Value / share($)Yahoo: $-1.91

Results

Graham Number requires positive EPS and positive Book Value per share. BVPS is zero or negative.

Graham Number—

Current Price$18.66

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.24%

Terminal growth rate(%)

Computed WACC: 12.24%

Cost of equity (Re)13.62%(Rf 4.30% + β 1.69 × 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)89.91%

Debt weight (D/V)10.09%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.66

Implied Near-term FCF Growth—

Historical Revenue Growth-2.9%

Historical Earnings Growth-50.7%

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: $0.28

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$5.77

Current Price$18.66

Upside / Downside-69.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$69.84M

Results

Implied Equity Value / share$1.05

Current Price$18.66

Upside / Downside-94.4%

Implied EV$0

← Overview Financial Statements ← Companies