SLM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.96)
DCF	$-7.93	-141.8%
Graham Number	$29.32	+54.6%
Reverse DCF	—	—
DDM	$10.71	-43.5%
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: 67.8% / EPS: 126.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.12%

Computed WACC: 4.12%

Cost of equity (Re)10.56%(Rf 4.30% + β 1.14 × 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)39.06%

Debt weight (D/V)60.94%

Results

Intrinsic Value / share$-7.93

Current Price$18.96

Upside / Downside-141.8%

Net Debt (used)$1.57B

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

WACC \ Near-term	118.2%	122.2%	126.2%	130.2%	134.2%
7.0%	$-7.93	$-7.93	$-7.93	$-7.93	$-7.93
8.0%	$-7.93	$-7.93	$-7.93	$-7.93	$-7.93
9.0%	$-7.93	$-7.93	$-7.93	$-7.93	$-7.93
10.0%	$-7.93	$-7.93	$-7.93	$-7.93	$-7.93
11.0%	$-7.93	$-7.93	$-7.93	$-7.93	$-7.93

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $3.46

Book Value / share($)Yahoo: $11.04

Results

Graham Number$29.32

Current Price$18.96

Margin of Safety+54.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.12%

Terminal growth rate(%)

Computed WACC: 4.12%

Cost of equity (Re)10.56%(Rf 4.30% + β 1.14 × 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)39.06%

Debt weight (D/V)60.94%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.96

Implied Near-term FCF Growth—

Historical Revenue Growth67.8%

Historical Earnings Growth126.2%

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: $0.52

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$10.71

Current Price$18.96

Upside / Downside-43.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $1.57B

Results

Implied Equity Value / share$-7.93

Current Price$18.96

Upside / Downside-141.8%

Implied EV$0

← Overview Financial Statements ← Companies