ABOS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.30)
DCF	$-21.30	-745.6%
Graham Number	—	—
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: -$78.96M

Near-term growth (yrs 1–5)(%)Rev: — / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.89%

Computed WACC: 4.89%

Cost of equity (Re)5.65%(Rf 4.30% + β 0.24 × 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)86.64%

Debt weight (D/V)13.36%

Results

Intrinsic Value / share$-61.16

Current Price$3.30

Upside / Downside-1953.2%

Net Debt (used)-$95.77M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-21.50	$-26.17	$-31.60	$-37.88	$-45.12
8.0%	$-17.39	$-21.15	$-25.51	$-30.56	$-36.36
9.0%	$-14.55	$-17.68	$-21.30	$-25.49	$-30.30
10.0%	$-12.46	$-15.13	$-18.22	$-21.78	$-25.87
11.0%	$-10.86	$-13.18	$-15.86	$-18.95	$-22.48

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.21

Book Value / share($)Yahoo: $1.54

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$3.30

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.89%

Terminal growth rate(%)

Computed WACC: 4.89%

Cost of equity (Re)5.65%(Rf 4.30% + β 0.24 × 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)86.64%

Debt weight (D/V)13.36%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$3.30

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$78.96M

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$3.30

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$138.17M

Target EV/EBITDA multipleCurrent: -0.8×

Net Debt($B)Default: -$95.77M

Results

Implied Equity Value / share$3.30

Current Price$3.30

Upside / Downside+0.0%

Implied EV$104.18M

← Overview Financial Statements ← Companies