Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($2.57)
DCF
$-0.91
-135.4%
Graham Number
—
—
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$2.55
-0.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 6.0% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-0.91
Current Price$2.57
Upside / Downside-135.4%
Net Debt (used)$2.16M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-2.0%
2.0%
6.0%
10.0%
14.0%
7.0%
$-0.91
$-0.91
$-0.91
$-0.91
$-0.91
8.0%
$-0.91
$-0.91
$-0.91
$-0.91
$-0.91
9.0%
$-0.91
$-0.91
$-0.91
$-0.91
$-0.91
10.0%
$-0.91
$-0.91
$-0.91
$-0.91
$-0.91
11.0%
$-0.91
$-0.91
$-0.91
$-0.91
$-0.91
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.52
Yahoo: $4.10
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$2.57
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$2.57
Implied Near-term FCF Growth—
Historical Revenue Growth6.0%
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
Yahoo: —
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$2.57
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $1.56M
Current: 5.3×
Default: $2.16M
Results
Implied Equity Value / share$2.55
Current Price$2.57
Upside / Downside-0.7%
Implied EV$8.21M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)