RPD — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.26)
DCF	$212.91	+3301.2%
Graham Number	$4.36	-30.3%
Reverse DCF	—	implied g: -9.8%
DDM	—	—
EV/EBITDA	$6.22	-0.6%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $123.47M

Near-term growth (yrs 1–5)(%)Rev: 0.5% / EPS: 39.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.61%

Computed WACC: 2.61%

Cost of equity (Re)8.74%(Rf 4.30% + β 0.81 × 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)29.87%

Debt weight (D/V)70.13%

Results

Intrinsic Value / share$17150.16

Current Price$6.26

Upside / Downside+273864.2%

Net Debt (used)$493.70M

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

WACC \ Near-term	31.0%	35.0%	39.0%	43.0%	47.0%
7.0%	$250.73	$291.67	$337.70	$389.28	$446.89
8.0%	$195.59	$227.60	$263.58	$303.88	$348.89
9.0%	$157.88	$183.80	$212.91	$245.52	$281.91
10.0%	$130.61	$152.12	$176.27	$203.31	$233.49
11.0%	$110.06	$128.25	$148.67	$171.52	$197.01

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.36

Book Value / share($)Yahoo: $2.35

Results

Graham Number$4.36

Current Price$6.26

Margin of Safety-30.3%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.61%

Terminal growth rate(%)

Computed WACC: 2.61%

Cost of equity (Re)8.74%(Rf 4.30% + β 0.81 × 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)29.87%

Debt weight (D/V)70.13%

Results

Current Price$6.26

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth0.5%

Historical Earnings Growth39.0%

Base FCF (TTM)$123.47M

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$6.26

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $57.54M

Target EV/EBITDA multipleCurrent: 15.7×

Net Debt($B)Default: $493.70M

Results

Implied Equity Value / share$6.22

Current Price$6.26

Upside / Downside-0.6%

Implied EV$903.56M

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

Mult \ Net Debt	-$1.51B	-$506.30M	$493.70M	$1.49B	$2.49B
11.7x	$33.08	$17.90	$2.73	$-12.45	$-27.62
13.7x	$34.83	$19.65	$4.47	$-10.70	$-25.88
15.7x	$36.57	$21.40	$6.22	$-8.96	$-24.13
17.7x	$38.32	$23.14	$7.97	$-7.21	$-22.39
19.7x	$40.07	$24.89	$9.71	$-5.46	$-20.64

← Overview Financial Statements ← Companies