TWO-PA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($24.62)
DCF	$-30.13	-222.4%
Graham Number	$11.85	-51.9%
Reverse DCF	—	—
DDM	$41.82	+69.9%
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: -48.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.98%

Computed WACC: 2.98%

Cost of equity (Re)10.97%(Rf 4.30% + β 1.21 × 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)27.16%

Debt weight (D/V)72.84%

Results

Intrinsic Value / share$-30.13

Current Price$24.62

Upside / Downside-222.4%

Net Debt (used)$7.47B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-30.13	$-30.13	$-30.13	$-30.13	$-30.13
8.0%	$-30.13	$-30.13	$-30.13	$-30.13	$-30.13
9.0%	$-30.13	$-30.13	$-30.13	$-30.13	$-30.13
10.0%	$-30.13	$-30.13	$-30.13	$-30.13	$-30.13
11.0%	$-30.13	$-30.13	$-30.13	$-30.13	$-30.13

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.55

Book Value / share($)Yahoo: $11.32

Results

Graham Number$11.85

Current Price$24.62

Margin of Safety-51.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.98%

Terminal growth rate(%)

Computed WACC: 2.98%

Cost of equity (Re)10.97%(Rf 4.30% + β 1.21 × 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)27.16%

Debt weight (D/V)72.84%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$24.62

Implied Near-term FCF Growth—

Historical Revenue Growth-48.5%

Historical Earnings Growth—

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: $2.03

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$41.82

Current Price$24.62

Upside / Downside+69.9%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $7.47B

Results

Implied Equity Value / share$-30.13

Current Price$24.62

Upside / Downside-222.4%

Implied EV$0

← Overview Financial Statements ← Companies