RDNT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($72.58)
DCF	$56.33	-22.4%
Graham Number	—	—
Reverse DCF	—	implied g: 18.4%
DDM	—	—
EV/EBITDA	$78.66	+8.4%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $175.64M

Near-term growth (yrs 1–5)(%)Rev: 14.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.57%

Computed WACC: 10.57%

Cost of equity (Re)12.34%(Rf 4.30% + β 1.46 × ERP 5.50%)

Cost of debt (Rd)6.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)75.14%

Debt weight (D/V)24.86%

Results

Intrinsic Value / share$41.24

Current Price$72.58

Upside / Downside-43.2%

Net Debt (used)$1.09B

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

WACC \ Near-term	6.8%	10.8%	14.8%	18.8%	22.8%
7.0%	$60.72	$74.88	$91.16	$109.81	$131.08
8.0%	$46.32	$57.59	$70.53	$85.35	$102.23
9.0%	$36.39	$45.67	$56.33	$68.51	$82.38
10.0%	$29.15	$36.98	$45.97	$56.24	$67.91
11.0%	$23.64	$30.38	$38.10	$46.91	$56.93

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.16

Book Value / share($)Yahoo: $14.08

Results

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

Graham Number—

Current Price$72.58

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.57%

Terminal growth rate(%)

Computed WACC: 10.57%

Cost of equity (Re)12.34%(Rf 4.30% + β 1.46 × ERP 5.50%)

Cost of debt (Rd)6.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)75.14%

Debt weight (D/V)24.86%

Results

Current Price$72.58

Implied Near-term FCF Growth23.0%

Historical Revenue Growth14.8%

Historical Earnings Growth—

Base FCF (TTM)$175.64M

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$72.58

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $235.48M

Target EV/EBITDA multipleCurrent: 30.5×

Net Debt($B)Default: $1.09B

Results

Implied Equity Value / share$78.66

Current Price$72.58

Upside / Downside+8.4%

Implied EV$7.18B

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

Mult \ Net Debt	$1.09B	$1.09B	$1.09B	$1.09B	$1.09B
26.5x	$66.49	$66.49	$66.49	$66.49	$66.49
28.5x	$72.58	$72.58	$72.58	$72.58	$72.58
30.5x	$78.66	$78.66	$78.66	$78.66	$78.66
32.5x	$84.75	$84.75	$84.75	$84.75	$84.75
34.5x	$90.83	$90.83	$90.83	$90.83	$90.83

← Overview Financial Statements ← Companies