TBBK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($54.13)
DCF	$-9.43	-117.4%
Graham Number	$42.46	-21.6%
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: 2.3% / EPS: 11.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.91%

Computed WACC: 9.91%

Cost of equity (Re)11.59%(Rf 4.30% + β 1.33 × 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)85.51%

Debt weight (D/V)14.49%

Results

Intrinsic Value / share$-9.43

Current Price$54.13

Upside / Downside-117.4%

Net Debt (used)$414.33M

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

WACC \ Near-term	3.6%	7.6%	11.6%	15.6%	19.6%
7.0%	$-9.43	$-9.43	$-9.43	$-9.43	$-9.43
8.0%	$-9.43	$-9.43	$-9.43	$-9.43	$-9.43
9.0%	$-9.43	$-9.43	$-9.43	$-9.43	$-9.43
10.0%	$-9.43	$-9.43	$-9.43	$-9.43	$-9.43
11.0%	$-9.43	$-9.43	$-9.43	$-9.43	$-9.43

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $4.92

Book Value / share($)Yahoo: $16.29

Results

Graham Number$42.46

Current Price$54.13

Margin of Safety-21.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.91%

Terminal growth rate(%)

Computed WACC: 9.91%

Cost of equity (Re)11.59%(Rf 4.30% + β 1.33 × 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)85.51%

Debt weight (D/V)14.49%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$54.13

Implied Near-term FCF Growth—

Historical Revenue Growth2.3%

Historical Earnings Growth11.6%

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$54.13

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $414.33M

Results

Implied Equity Value / share$-9.43

Current Price$54.13

Upside / Downside-117.4%

Implied EV$0

← Overview Financial Statements ← Companies