RRBI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($88.55)
DCF	$32.21	-63.6%
Graham Number	$87.57	-1.1%
Reverse DCF	—	—
DDM	$13.80	-84.4%
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: 13.8% / EPS: 26.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.88%

Computed WACC: 6.88%

Cost of equity (Re)6.90%(Rf 4.30% + β 0.47 × 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)99.74%

Debt weight (D/V)0.26%

Results

Intrinsic Value / share$32.21

Current Price$88.55

Upside / Downside-63.6%

Net Debt (used)-$211.85M

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

WACC \ Near-term	18.4%	22.4%	26.4%	30.4%	34.4%
7.0%	$32.21	$32.21	$32.21	$32.21	$32.21
8.0%	$32.21	$32.21	$32.21	$32.21	$32.21
9.0%	$32.21	$32.21	$32.21	$32.21	$32.21
10.0%	$32.21	$32.21	$32.21	$32.21	$32.21
11.0%	$32.21	$32.21	$32.21	$32.21	$32.21

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.38

Book Value / share($)Yahoo: $53.42

Results

Graham Number$87.57

Current Price$88.55

Margin of Safety-1.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.88%

Terminal growth rate(%)

Computed WACC: 6.88%

Cost of equity (Re)6.90%(Rf 4.30% + β 0.47 × 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)99.74%

Debt weight (D/V)0.26%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$88.55

Implied Near-term FCF Growth—

Historical Revenue Growth13.8%

Historical Earnings Growth26.4%

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: $0.67

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$13.80

Current Price$88.55

Upside / Downside-84.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$211.85M

Results

Implied Equity Value / share$32.21

Current Price$88.55

Upside / Downside-63.6%

Implied EV$0

← Overview Financial Statements ← Companies