AUPH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($14.21)
DCF	$1.0267115556735539e+21	+7.227818061763843e+21%
Graham Number	$7.44	-47.6%
Reverse DCF	—	implied g: 4.4%
DDM	—	—
EV/EBITDA	$14.33	+0.9%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $91.41M

Near-term growth (yrs 1–5)(%)Rev: 28.8% / EPS: 15073.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.52%

Computed WACC: 12.52%

Cost of equity (Re)13.02%(Rf 4.30% + β 1.59 × 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)96.16%

Debt weight (D/V)3.84%

Results

Intrinsic Value / share$500573879874474868736.00

Current Price$14.21

Upside / Downside+3.5239273486411466e+21%

Net Debt (used)-$323.13M

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

WACC \ Near-term	15065.2%	15069.2%	15073.2%	15077.2%	15081.2%
7.0%	$1.7469207463666673e+21	$1.7492258165685567e+21	$1.751533319369406e+21	$1.7538432566940973e+21	$1.7561556304685265e+21
8.0%	$1.3146825808914085e+21	$1.3164173107859722e+21	$1.318153871384926e+21	$1.3198922641368802e+21	$1.3216324904912096e+21
9.0%	$1.02400776354415e+21	$1.0253589466399821e+21	$1.0267115556735539e+21	$1.0280655917731903e+21	$1.0294210560678106e+21
10.0%	$817555707954812682240.00	$818634476585107324928.00	$819714383667257278464.00	$820795430102104014848.00	$821877616790963093504.00
11.0%	$665035387181122846720.00	$665912904525502349312.00	$666791347936158547968.00	$667670718145874755584.00	$668551015887820685312.00

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.56

Book Value / share($)Yahoo: $4.39

Results

Graham Number$7.44

Current Price$14.21

Margin of Safety-47.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.52%

Terminal growth rate(%)

Computed WACC: 12.52%

Cost of equity (Re)13.02%(Rf 4.30% + β 1.59 × 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)96.16%

Debt weight (D/V)3.84%

Results

Current Price$14.21

Implied Near-term FCF Growth12.6%

Historical Revenue Growth28.8%

Historical Earnings Growth15073.2%

Base FCF (TTM)$91.41M

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$14.21

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $135.71M

Target EV/EBITDA multipleCurrent: 11.5×

Net Debt($B)Default: -$323.13M

Results

Implied Equity Value / share$14.33

Current Price$14.21

Upside / Downside+0.9%

Implied EV$1.57B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.32B	-$1.32B	-$323.13M	$676.87M	$1.68B
7.5x	$25.38	$17.80	$10.21	$2.63	$-4.96
9.5x	$27.44	$19.86	$12.27	$4.69	$-2.90
11.5x	$29.50	$21.92	$14.33	$6.75	$-0.84
13.5x	$31.56	$23.98	$16.39	$8.81	$1.22
15.5x	$33.62	$26.03	$18.45	$10.86	$3.28

← Overview Financial Statements ← Companies