SNEX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($130.65)
DCF	$248.74	+90.4%
Graham Number	$85.16	-34.8%
Reverse DCF	—	—
DDM	—	—
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: 39.6% / EPS: 47.9%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.70%

Computed WACC: 1.70%

Cost of equity (Re)6.73%(Rf 4.30% + β 0.44 × 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)25.21%

Debt weight (D/V)74.79%

Results

Intrinsic Value / share—

Current Price$130.65

Upside / Downside—

Net Debt (used)-$13.05B

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

WACC \ Near-term	39.9%	43.9%	47.9%	51.9%	55.9%
7.0%	$248.74	$248.74	$248.74	$248.74	$248.74
8.0%	$248.74	$248.74	$248.74	$248.74	$248.74
9.0%	$248.74	$248.74	$248.74	$248.74	$248.74
10.0%	$248.74	$248.74	$248.74	$248.74	$248.74
11.0%	$248.74	$248.74	$248.74	$248.74	$248.74

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.69

Book Value / share($)Yahoo: $48.17

Results

Graham Number$85.16

Current Price$130.65

Margin of Safety-34.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.70%

Terminal growth rate(%)

Computed WACC: 1.70%

Cost of equity (Re)6.73%(Rf 4.30% + β 0.44 × 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)25.21%

Debt weight (D/V)74.79%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$130.65

Implied Near-term FCF Growth—

Historical Revenue Growth39.6%

Historical Earnings Growth47.9%

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: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$130.65

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$13.05B

Results

Implied Equity Value / share$248.74

Current Price$130.65

Upside / Downside+90.4%

Implied EV$0

← Overview Financial Statements ← Companies