ATOM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.24)
DCF	$-932.90	-17903.5%
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: -$7.79M

Near-term growth (yrs 1–5)(%)Rev: 117.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.59%

Computed WACC: 9.59%

Cost of equity (Re)9.66%(Rf 4.30% + β 0.97 × 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)99.25%

Debt weight (D/V)0.75%

Results

Intrinsic Value / share$-823.37

Current Price$5.24

Upside / Downside-15813.1%

Net Debt (used)-$17.93M

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

WACC \ Near-term	109.4%	113.4%	117.4%	121.4%	125.4%
7.0%	$-1274.30	$-1400.56	$-1536.64	$-1683.11	$-1840.53
8.0%	$-975.95	$-1072.61	$-1176.79	$-1288.91	$-1409.42
9.0%	$-773.74	$-850.35	$-932.90	$-1021.75	$-1117.25
10.0%	$-628.90	$-691.13	$-758.20	$-830.39	$-907.97
11.0%	$-520.90	$-572.43	$-627.96	$-687.71	$-751.94

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.65

Book Value / share($)Yahoo: $0.57

Results

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

Graham Number—

Current Price$5.24

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.59%

Terminal growth rate(%)

Computed WACC: 9.59%

Cost of equity (Re)9.66%(Rf 4.30% + β 0.97 × 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)99.25%

Debt weight (D/V)0.75%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.24

Implied Near-term FCF Growth—

Historical Revenue Growth117.4%

Historical Earnings Growth—

Base FCF (TTM)-$7.79M

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$5.24

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$20.14M

Target EV/EBITDA multipleCurrent: -9.2×

Net Debt($B)Default: -$17.93M

Results

Implied Equity Value / share$6.27

Current Price$5.24

Upside / Downside+19.6%

Implied EV$184.85M

← Overview Financial Statements ← Companies