AMPX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($11.59)
DCF	$-5499.66	-47551.8%
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: -$27.57M

Near-term growth (yrs 1–5)(%)Rev: 172.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 20.40%

Computed WACC: 20.40%

Cost of equity (Re)20.90%(Rf 4.30% + β 3.02 × 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)97.57%

Debt weight (D/V)2.43%

Results

Intrinsic Value / share$-945.83

Current Price$11.59

Upside / Downside-8260.7%

Net Debt (used)-$35.52M

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

WACC \ Near-term	164.8%	168.8%	172.8%	176.8%	180.8%
7.0%	$-7892.56	$-8506.66	$-9158.40	$-9849.50	$-10581.70
8.0%	$-6011.64	$-6479.32	$-6975.68	$-7502.00	$-8059.62
9.0%	$-4739.71	$-5108.39	$-5499.66	$-5914.56	$-6354.13
10.0%	$-3830.82	$-4128.75	$-4444.94	$-4780.22	$-5135.44
11.0%	$-3154.96	$-3400.29	$-3660.65	$-3936.73	$-4229.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.27

Book Value / share($)Yahoo: $0.79

Results

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

Graham Number—

Current Price$11.59

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 20.40%

Terminal growth rate(%)

Computed WACC: 20.40%

Cost of equity (Re)20.90%(Rf 4.30% + β 3.02 × 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)97.57%

Debt weight (D/V)2.43%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$11.59

Implied Near-term FCF Growth—

Historical Revenue Growth172.8%

Historical Earnings Growth—

Base FCF (TTM)-$27.57M

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$11.59

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$27.04M

Target EV/EBITDA multipleCurrent: -54.6×

Net Debt($B)Default: -$35.52M

Results

Implied Equity Value / share$11.59

Current Price$11.59

Upside / Downside+0.0%

Implied EV$1.48B

← Overview Financial Statements ← Companies