ASRV — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.82)
DCF	$-3.78	-199.0%
Graham Number	$7.43	+94.6%
Reverse DCF	—	—
DDM	$2.47	-35.3%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 12.7% / EPS: 74.8%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.22%

Computed WACC: 3.22%

Cost of equity (Re)6.78%(Rf 4.30% + β 0.45 × 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)47.57%

Debt weight (D/V)52.43%

Results

Intrinsic Value / share$-3.78

Current Price$3.82

Upside / Downside-199.0%

Net Debt (used)$64.13M

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

WACC \ Near-term	66.8%	70.8%	74.8%	78.8%	82.8%
7.0%	$-3.78	$-3.78	$-3.78	$-3.78	$-3.78
8.0%	$-3.78	$-3.78	$-3.78	$-3.78	$-3.78
9.0%	$-3.78	$-3.78	$-3.78	$-3.78	$-3.78
10.0%	$-3.78	$-3.78	$-3.78	$-3.78	$-3.78
11.0%	$-3.78	$-3.78	$-3.78	$-3.78	$-3.78

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.34

Book Value / share($)Yahoo: $7.22

Results

Graham Number$7.43

Current Price$3.82

Margin of Safety+94.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.22%

Terminal growth rate(%)

Computed WACC: 3.22%

Cost of equity (Re)6.78%(Rf 4.30% + β 0.45 × 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)47.57%

Debt weight (D/V)52.43%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$3.82

Implied Near-term FCF Growth—

Historical Revenue Growth12.7%

Historical Earnings Growth74.8%

Base FCF (TTM)—

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: $0.12

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$2.47

Current Price$3.82

Upside / Downside-35.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $64.13M

Results

Implied Equity Value / share$-3.78

Current Price$3.82

Upside / Downside-199.0%

Implied EV$0

← Overview Financial Statements ← Companies