SCSC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($36.77)
DCF	$90.13	+145.1%
Graham Number	$55.39	+50.6%
Reverse DCF	—	implied g: -7.7%
DDM	—	—
EV/EBITDA	$36.78	+0.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $99.03M

Near-term growth (yrs 1–5)(%)Rev: 2.5% / EPS: 7.1%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.85%

Computed WACC: 9.85%

Cost of equity (Re)11.24%(Rf 4.30% + β 1.26 × 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)87.63%

Debt weight (D/V)12.37%

Results

Intrinsic Value / share$79.06

Current Price$36.77

Upside / Downside+115.0%

Net Debt (used)$30.41M

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

WACC \ Near-term	-0.9%	3.1%	7.1%	11.1%	15.1%
7.0%	$91.84	$110.44	$132.03	$156.95	$185.60
8.0%	$74.93	$89.86	$107.17	$127.12	$150.03
9.0%	$63.22	$75.62	$89.98	$106.51	$125.47
10.0%	$54.64	$65.20	$77.40	$91.43	$107.51
11.0%	$48.08	$57.23	$67.79	$79.93	$93.81

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.24

Book Value / share($)Yahoo: $42.08

Results

Graham Number$55.39

Current Price$36.77

Margin of Safety+50.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.85%

Terminal growth rate(%)

Computed WACC: 9.85%

Cost of equity (Re)11.24%(Rf 4.30% + β 1.26 × 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)87.63%

Debt weight (D/V)12.37%

Results

Current Price$36.77

Implied Near-term FCF Growth-5.9%

Historical Revenue Growth2.5%

Historical Earnings Growth7.1%

Base FCF (TTM)$99.03M

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$36.77

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $123.31M

Target EV/EBITDA multipleCurrent: 6.7×

Net Debt($B)Default: $30.41M

Results

Implied Equity Value / share$36.78

Current Price$36.77

Upside / Downside+0.0%

Implied EV$820.51M

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

Mult \ Net Debt	-$1.97B	-$969.59M	$30.41M	$1.03B	$2.03B
2.7x	$106.93	$60.37	$13.82	$-32.73	$-79.29
4.7x	$118.41	$71.86	$25.30	$-21.25	$-67.81
6.7x	$129.89	$83.34	$36.78	$-9.77	$-56.33
8.7x	$141.37	$94.82	$48.26	$1.71	$-44.84
10.7x	$152.85	$106.30	$59.74	$13.19	$-33.36

← Overview Financial Statements ← Companies