SLMBP — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($75.51)
DCF	$-3.60	-104.8%
Graham Number	$23.08	-69.4%
Reverse DCF	—	—
DDM	$125.87	+66.7%
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: 67.8% / EPS: 126.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.89%

Computed WACC: 4.89%

Cost of equity (Re)10.70%(Rf 4.30% + β 1.16 × 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)45.69%

Debt weight (D/V)54.31%

Results

Intrinsic Value / share$-3.60

Current Price$75.51

Upside / Downside-104.8%

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%	$-3.60	$-3.60	$-3.60	$-3.60	$-3.60
8.0%	$-3.60	$-3.60	$-3.60	$-3.60	$-3.60
9.0%	$-3.60	$-3.60	$-3.60	$-3.60	$-3.60
10.0%	$-3.60	$-3.60	$-3.60	$-3.60	$-3.60
11.0%	$-3.60	$-3.60	$-3.60	$-3.60	$-3.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.15

Book Value / share($)Yahoo: $11.04

Results

Graham Number$23.08

Current Price$75.51

Margin of Safety-69.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.89%

Terminal growth rate(%)

Computed WACC: 4.89%

Cost of equity (Re)10.70%(Rf 4.30% + β 1.16 × 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)45.69%

Debt weight (D/V)54.31%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$75.51

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: $6.11

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$125.87

Current Price$75.51

Upside / Downside+66.7%

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$-3.60

Current Price$75.51

Upside / Downside-104.8%

Implied EV$0

← Overview Financial Statements ← Companies