WSBF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.06)
DCF	$-18.58	-202.9%
Graham Number	$25.81	+42.9%
Reverse DCF	—	—
DDM	$12.36	-31.6%
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: 19.9% / EPS: 54.8%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.90%

Computed WACC: 3.90%

Cost of equity (Re)8.73%(Rf 4.30% + β 0.81 × 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)44.71%

Debt weight (D/V)55.29%

Results

Intrinsic Value / share$-18.58

Current Price$18.06

Upside / Downside-202.9%

Net Debt (used)$341.15M

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

WACC \ Near-term	46.8%	50.8%	54.8%	58.8%	62.8%
7.0%	$-18.58	$-18.58	$-18.58	$-18.58	$-18.58
8.0%	$-18.58	$-18.58	$-18.58	$-18.58	$-18.58
9.0%	$-18.58	$-18.58	$-18.58	$-18.58	$-18.58
10.0%	$-18.58	$-18.58	$-18.58	$-18.58	$-18.58
11.0%	$-18.58	$-18.58	$-18.58	$-18.58	$-18.58

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.48

Book Value / share($)Yahoo: $20.00

Results

Graham Number$25.81

Current Price$18.06

Margin of Safety+42.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.90%

Terminal growth rate(%)

Computed WACC: 3.90%

Cost of equity (Re)8.73%(Rf 4.30% + β 0.81 × 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)44.71%

Debt weight (D/V)55.29%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.06

Implied Near-term FCF Growth—

Historical Revenue Growth19.9%

Historical Earnings Growth54.8%

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: $0.60

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$12.36

Current Price$18.06

Upside / Downside-31.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $341.15M

Results

Implied Equity Value / share$-18.58

Current Price$18.06

Upside / Downside-202.9%

Implied EV$0

← Overview Financial Statements ← Companies