AMOD — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.50)
DCF	$0.33	-34.4%
Graham Number	—	—
Reverse DCF	—	implied g: 10.7%
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: $1.19M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.53%

Computed WACC: 6.53%

Cost of equity (Re)7.94%(Rf 4.30% + β 0.66 × ERP 5.50%)

Cost of debt (Rd)0.27%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)81.76%

Debt weight (D/V)18.24%

Results

Intrinsic Value / share$0.60

Current Price$0.50

Upside / Downside+19.9%

Net Debt (used)$5.25M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$0.33	$0.42	$0.53	$0.65	$0.79
8.0%	$0.25	$0.33	$0.41	$0.51	$0.62
9.0%	$0.20	$0.26	$0.33	$0.41	$0.50
10.0%	$0.16	$0.21	$0.27	$0.34	$0.42
11.0%	$0.13	$0.17	$0.23	$0.28	$0.35

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.15

Book Value / share($)Yahoo: $-1.23

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$0.50

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.53%

Terminal growth rate(%)

Computed WACC: 6.53%

Cost of equity (Re)7.94%(Rf 4.30% + β 0.66 × ERP 5.50%)

Cost of debt (Rd)0.27%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)81.76%

Debt weight (D/V)18.24%

Results

Current Price$0.50

Implied Near-term FCF Growth2.6%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$1.19M

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$0.50

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $5.25M

Results

Implied Equity Value / share$-0.11

Current Price$0.50

Upside / Downside-122.0%

Implied EV$0

← Overview Financial Statements ← Companies