ASNS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.54)
DCF	$-9.71	-1900.7%
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: -$4.50M

Near-term growth (yrs 1–5)(%)Rev: -74.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.15%

Computed WACC: 14.15%

Cost of equity (Re)16.66%(Rf 4.30% + β 2.25 × 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)84.93%

Debt weight (D/V)15.07%

Results

Intrinsic Value / share$-5.33

Current Price$0.54

Upside / Downside-1089.1%

Net Debt (used)-$683,000

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-9.80	$-11.79	$-14.12	$-16.81	$-19.91
8.0%	$-8.04	$-9.65	$-11.51	$-13.67	$-16.16
9.0%	$-6.82	$-8.16	$-9.71	$-11.50	$-13.56
10.0%	$-5.92	$-7.07	$-8.39	$-9.91	$-11.67
11.0%	$-5.24	$-6.23	$-7.38	$-8.70	$-10.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-8.40

Book Value / share($)Yahoo: $1.70

Results

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

Graham Number—

Current Price$0.54

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.15%

Terminal growth rate(%)

Computed WACC: 14.15%

Cost of equity (Re)16.66%(Rf 4.30% + β 2.25 × 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)84.93%

Debt weight (D/V)15.07%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.54

Implied Near-term FCF Growth—

Historical Revenue Growth-74.7%

Historical Earnings Growth—

Base FCF (TTM)-$4.50M

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$0.54

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$7.19M

Target EV/EBITDA multipleCurrent: -0.0×

Net Debt($B)Default: -$683,000

Results

Implied Equity Value / share$0.12

Current Price$0.54

Upside / Downside-78.3%

Implied EV$258,840

← Overview Financial Statements ← Companies