AQB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.00)
DCF	$105.45	+10445.6%
Graham Number	—	—
Reverse DCF	—	implied g: -20.0%
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: $23.69M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.78%

Computed WACC: 3.78%

Cost of equity (Re)11.52%(Rf 4.30% + β 1.31 × 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)32.81%

Debt weight (D/V)67.19%

Results

Intrinsic Value / share$548.45

Current Price$1.00

Upside / Downside+54750.9%

Net Debt (used)$6.99M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$106.37	$128.24	$153.69	$183.14	$217.07
8.0%	$87.12	$104.73	$125.18	$148.82	$176.01
9.0%	$73.78	$88.44	$105.45	$125.07	$147.63
10.0%	$63.99	$76.50	$90.98	$107.68	$126.84
11.0%	$56.49	$67.36	$79.93	$94.39	$110.98

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-21.27

Book Value / share($)Yahoo: $3.16

Results

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

Graham Number—

Current Price$1.00

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.78%

Terminal growth rate(%)

Computed WACC: 3.78%

Cost of equity (Re)11.52%(Rf 4.30% + β 1.31 × 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)32.81%

Debt weight (D/V)67.19%

Results

Current Price$1.00

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$23.69M

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$1.00

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.12M

Target EV/EBITDA multipleCurrent: -1.8×

Net Debt($B)Default: $6.99M

Results

Implied Equity Value / share$1.00

Current Price$1.00

Upside / Downside+0.1%

Implied EV$10.87M

← Overview Financial Statements ← Companies