ALUR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.70)
DCF	$-33.14	-4826.3%
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: -$18.78M

Near-term growth (yrs 1–5)(%)Rev: -50.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 0.16%

Computed WACC: 0.16%

Cost of equity (Re)1.72%(Rf 4.30% + β -0.47 × 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)9.38%

Debt weight (D/V)90.62%

Results

Intrinsic Value / share—

Current Price$0.70

Upside / Downside—

Net Debt (used)$77.16M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-33.37	$-38.84	$-45.22	$-52.59	$-61.08
8.0%	$-28.55	$-32.96	$-38.08	$-44.00	$-50.80
9.0%	$-25.21	$-28.88	$-33.14	$-38.05	$-43.70
10.0%	$-22.76	$-25.89	$-29.51	$-33.70	$-38.49
11.0%	$-20.88	$-23.60	$-26.75	$-30.37	$-34.52

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-16.20

Book Value / share($)Yahoo: $-10.68

Results

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

Graham Number—

Current Price$0.70

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 0.16%

Terminal growth rate(%)

Computed WACC: 0.16%

Cost of equity (Re)1.72%(Rf 4.30% + β -0.47 × 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)9.38%

Debt weight (D/V)90.62%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.70

Implied Near-term FCF Growth—

Historical Revenue Growth-50.5%

Historical Earnings Growth—

Base FCF (TTM)-$18.78M

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$0.70

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$38.54M

Target EV/EBITDA multipleCurrent: -2.3×

Net Debt($B)Default: $77.16M

Results

Implied Equity Value / share$0.88

Current Price$0.70

Upside / Downside+25.8%

Implied EV$87.99M

← Overview Financial Statements ← Companies