ATLX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.60)
DCF	$-13.07	-333.5%
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: -$20.37M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.96%

Computed WACC: 3.96%

Cost of equity (Re)3.81%(Rf 4.30% + β -0.09 × ERP 5.50%)

Cost of debt (Rd)7.69%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)93.35%

Debt weight (D/V)6.65%

Results

Intrinsic Value / share$-60.15

Current Price$5.60

Upside / Downside-1174.2%

Net Debt (used)-$10.38M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-13.19	$-15.94	$-19.13	$-22.83	$-27.09
8.0%	$-10.77	$-12.98	$-15.55	$-18.52	$-21.93
9.0%	$-9.10	$-10.94	$-13.07	$-15.54	$-18.37
10.0%	$-7.87	$-9.44	$-11.26	$-13.35	$-15.76
11.0%	$-6.93	$-8.29	$-9.87	$-11.69	$-13.77

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.90

Book Value / share($)Yahoo: $1.57

Results

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

Graham Number—

Current Price$5.60

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.96%

Terminal growth rate(%)

Computed WACC: 3.96%

Cost of equity (Re)3.81%(Rf 4.30% + β -0.09 × ERP 5.50%)

Cost of debt (Rd)7.69%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)93.35%

Debt weight (D/V)6.65%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.60

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$20.37M

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$5.60

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$34.52M

Target EV/EBITDA multipleCurrent: -3.6×

Net Debt($B)Default: -$10.38M

Results

Implied Equity Value / share$5.02

Current Price$5.60

Upside / Downside-10.4%

Implied EV$122.90M

← Overview Financial Statements ← Companies