ZION — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($58.14)
DCF	$-2.47	-104.2%
Graham Number	$80.72	+38.8%
Reverse DCF	—	—
DDM	$37.08	-36.2%
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: 13.6% / EPS: 31.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.51%

Computed WACC: 5.51%

Cost of equity (Re)8.78%(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)62.76%

Debt weight (D/V)37.24%

Results

Intrinsic Value / share$-2.47

Current Price$58.14

Upside / Downside-104.2%

Net Debt (used)$364.00M

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

WACC \ Near-term	23.4%	27.4%	31.4%	35.4%	39.4%
7.0%	$-2.47	$-2.47	$-2.47	$-2.47	$-2.47
8.0%	$-2.47	$-2.47	$-2.47	$-2.47	$-2.47
9.0%	$-2.47	$-2.47	$-2.47	$-2.47	$-2.47
10.0%	$-2.47	$-2.47	$-2.47	$-2.47	$-2.47
11.0%	$-2.47	$-2.47	$-2.47	$-2.47	$-2.47

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $6.01

Book Value / share($)Yahoo: $48.18

Results

Graham Number$80.72

Current Price$58.14

Margin of Safety+38.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.51%

Terminal growth rate(%)

Computed WACC: 5.51%

Cost of equity (Re)8.78%(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)62.76%

Debt weight (D/V)37.24%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$58.14

Implied Near-term FCF Growth—

Historical Revenue Growth13.6%

Historical Earnings Growth31.4%

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: $1.80

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$37.08

Current Price$58.14

Upside / Downside-36.2%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $364.00M

Results

Implied Equity Value / share$-2.47

Current Price$58.14

Upside / Downside-104.2%

Implied EV$0

← Overview Financial Statements ← Companies