SILA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($25.94)
DCF	$22.55	-13.1%
Graham Number	$18.10	-30.2%
Reverse DCF	—	implied g: 10.5%
DDM	$32.96	+27.1%
EV/EBITDA	$25.94	-0.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $87.48M

Near-term growth (yrs 1–5)(%)Rev: 8.9% / EPS: -56.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.32%

Computed WACC: 3.32%

Cost of equity (Re)4.99%(Rf 4.30% + β 0.13 × 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)66.59%

Debt weight (D/V)33.41%

Results

Intrinsic Value / share$280.09

Current Price$25.94

Upside / Downside+979.8%

Net Debt (used)$683.94M

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

WACC \ Near-term	0.9%	4.9%	8.9%	12.9%	16.9%
7.0%	$23.68	$30.79	$39.02	$48.51	$59.39
8.0%	$17.03	$22.72	$29.31	$36.89	$45.58
9.0%	$12.43	$17.15	$22.60	$28.87	$36.05
10.0%	$9.07	$13.08	$17.70	$23.01	$29.08
11.0%	$6.50	$9.97	$13.96	$18.54	$23.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.60

Book Value / share($)Yahoo: $24.26

Results

Graham Number$18.10

Current Price$25.94

Margin of Safety-30.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.32%

Terminal growth rate(%)

Computed WACC: 3.32%

Cost of equity (Re)4.99%(Rf 4.30% + β 0.13 × 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)66.59%

Debt weight (D/V)33.41%

Results

Current Price$25.94

Implied Near-term FCF Growth-18.2%

Historical Revenue Growth8.9%

Historical Earnings Growth-56.4%

Base FCF (TTM)$87.48M

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: $1.60

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$32.96

Current Price$25.94

Upside / Downside+27.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $152.85M

Target EV/EBITDA multipleCurrent: 13.8×

Net Debt($B)Default: $683.94M

Results

Implied Equity Value / share$25.94

Current Price$25.94

Upside / Downside-0.0%

Implied EV$2.12B

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

Mult \ Net Debt	-$1.32B	-$316.06M	$683.94M	$1.68B	$2.68B
9.8x	$51.07	$32.97	$14.87	$-3.23	$-21.33
11.8x	$56.61	$38.51	$20.41	$2.30	$-15.80
13.8x	$62.14	$44.04	$25.94	$7.84	$-10.26
15.8x	$67.67	$49.57	$31.47	$13.37	$-4.73
17.9x	$73.21	$55.11	$37.01	$18.90	$0.80

← Overview Financial Statements ← Companies