SBCF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($32.02)
DCF	$-9.88	-130.9%
Graham Number	$31.45	-1.8%
Reverse DCF	—	—
DDM	$15.66	-51.1%
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: 32.4% / EPS: -23.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.52%

Computed WACC: 6.52%

Cost of equity (Re)9.44%(Rf 4.30% + β 0.93 × 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)69.14%

Debt weight (D/V)30.86%

Results

Intrinsic Value / share$-9.88

Current Price$32.02

Upside / Downside-130.9%

Net Debt (used)$967.88M

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

WACC \ Near-term	24.4%	28.4%	32.4%	36.4%	40.4%
7.0%	$-9.88	$-9.88	$-9.88	$-9.88	$-9.88
8.0%	$-9.88	$-9.88	$-9.88	$-9.88	$-9.88
9.0%	$-9.88	$-9.88	$-9.88	$-9.88	$-9.88
10.0%	$-9.88	$-9.88	$-9.88	$-9.88	$-9.88
11.0%	$-9.88	$-9.88	$-9.88	$-9.88	$-9.88

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.57

Book Value / share($)Yahoo: $27.99

Results

Graham Number$31.45

Current Price$32.02

Margin of Safety-1.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.52%

Terminal growth rate(%)

Computed WACC: 6.52%

Cost of equity (Re)9.44%(Rf 4.30% + β 0.93 × 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)69.14%

Debt weight (D/V)30.86%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$32.02

Implied Near-term FCF Growth—

Historical Revenue Growth32.4%

Historical Earnings Growth-23.4%

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: $0.76

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$15.66

Current Price$32.02

Upside / Downside-51.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $967.88M

Results

Implied Equity Value / share$-9.88

Current Price$32.02

Upside / Downside-130.9%

Implied EV$0

← Overview Financial Statements ← Companies