SCHW-PD — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($25.17)
DCF	$29.56	+17.5%
Graham Number	$38.89	+54.5%
Reverse DCF	—	—
DDM	$30.69	+21.9%
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: 18.9% / EPS: 41.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.39%

Computed WACC: 4.39%

Cost of equity (Re)9.30%(Rf 4.30% + β 0.91 × 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)47.17%

Debt weight (D/V)52.83%

Results

Intrinsic Value / share$29.56

Current Price$25.17

Upside / Downside+17.5%

Net Debt (used)-$39.92B

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

WACC \ Near-term	33.1%	37.1%	41.1%	45.1%	49.1%
7.0%	$29.56	$29.56	$29.56	$29.56	$29.56
8.0%	$29.56	$29.56	$29.56	$29.56	$29.56
9.0%	$29.56	$29.56	$29.56	$29.56	$29.56
10.0%	$29.56	$29.56	$29.56	$29.56	$29.56
11.0%	$29.56	$29.56	$29.56	$29.56	$29.56

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.77

Book Value / share($)Yahoo: $24.26

Results

Graham Number$38.89

Current Price$25.17

Margin of Safety+54.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.39%

Terminal growth rate(%)

Computed WACC: 4.39%

Cost of equity (Re)9.30%(Rf 4.30% + β 0.91 × 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)47.17%

Debt weight (D/V)52.83%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$25.17

Implied Near-term FCF Growth—

Historical Revenue Growth18.9%

Historical Earnings Growth41.1%

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: $1.49

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$30.69

Current Price$25.17

Upside / Downside+21.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$39.92B

Results

Implied Equity Value / share$29.56

Current Price$25.17

Upside / Downside+17.5%

Implied EV$0

← Overview Financial Statements ← Companies