SF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($75.57)
DCF	$15.57	-79.4%
Graham Number	$55.82	-26.1%
Reverse DCF	—	—
DDM	$25.96	-65.7%
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: 14.6% / EPS: 10.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.83%

Computed WACC: 8.83%

Cost of equity (Re)10.53%(Rf 4.30% + β 1.13 × 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)83.86%

Debt weight (D/V)16.14%

Results

Intrinsic Value / share$15.57

Current Price$75.57

Upside / Downside-79.4%

Net Debt (used)-$2.41B

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

WACC \ Near-term	6.6%	10.6%	14.6%	18.6%	22.6%
7.0%	$15.57	$15.57	$15.57	$15.57	$15.57
8.0%	$15.57	$15.57	$15.57	$15.57	$15.57
9.0%	$15.57	$15.57	$15.57	$15.57	$15.57
10.0%	$15.57	$15.57	$15.57	$15.57	$15.57
11.0%	$15.57	$15.57	$15.57	$15.57	$15.57

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.99

Book Value / share($)Yahoo: $34.70

Results

Graham Number$55.82

Current Price$75.57

Margin of Safety-26.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.83%

Terminal growth rate(%)

Computed WACC: 8.83%

Cost of equity (Re)10.53%(Rf 4.30% + β 1.13 × 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)83.86%

Debt weight (D/V)16.14%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$75.57

Implied Near-term FCF Growth—

Historical Revenue Growth14.6%

Historical Earnings Growth10.5%

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: $1.26

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$25.96

Current Price$75.57

Upside / Downside-65.7%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$2.41B

Results

Implied Equity Value / share$15.57

Current Price$75.57

Upside / Downside-79.4%

Implied EV$0

← Overview Financial Statements ← Companies