SFBS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($81.56)
DCF	$1.78	-97.8%
Graham Number	$62.09	-23.9%
Reverse DCF	—	—
DDM	$31.31	-61.6%
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: 22.5% / EPS: 33.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.73%

Computed WACC: 6.73%

Cost of equity (Re)9.05%(Rf 4.30% + β 0.86 × 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)74.44%

Debt weight (D/V)25.56%

Results

Intrinsic Value / share$1.78

Current Price$81.56

Upside / Downside-97.8%

Net Debt (used)-$97.26M

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

WACC \ Near-term	25.0%	29.0%	33.0%	37.0%	41.0%
7.0%	$1.78	$1.78	$1.78	$1.78	$1.78
8.0%	$1.78	$1.78	$1.78	$1.78	$1.78
9.0%	$1.78	$1.78	$1.78	$1.78	$1.78
10.0%	$1.78	$1.78	$1.78	$1.78	$1.78
11.0%	$1.78	$1.78	$1.78	$1.78	$1.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $5.06

Book Value / share($)Yahoo: $33.87

Results

Graham Number$62.09

Current Price$81.56

Margin of Safety-23.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.73%

Terminal growth rate(%)

Computed WACC: 6.73%

Cost of equity (Re)9.05%(Rf 4.30% + β 0.86 × 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)74.44%

Debt weight (D/V)25.56%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$81.56

Implied Near-term FCF Growth—

Historical Revenue Growth22.5%

Historical Earnings Growth33.0%

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: $1.52

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$31.31

Current Price$81.56

Upside / Downside-61.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$97.26M

Results

Implied Equity Value / share$1.78

Current Price$81.56

Upside / Downside-97.8%

Implied EV$0

← Overview Financial Statements ← Companies