BESS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.28)
DCF	$1.72	-47.6%
Graham Number	—	—
Reverse DCF	—	implied g: 15.3%
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: $428,463

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.40%

Computed WACC: 9.40%

Cost of equity (Re)10.00%(Rf 4.30% + β 1.04 × 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)93.99%

Debt weight (D/V)6.01%

Results

Intrinsic Value / share$1.61

Current Price$3.28

Upside / Downside-51.0%

Net Debt (used)$751,613

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$1.74	$2.13	$2.58	$3.11	$3.71
8.0%	$1.40	$1.71	$2.07	$2.50	$2.98
9.0%	$1.16	$1.42	$1.72	$2.07	$2.48
10.0%	$0.98	$1.21	$1.46	$1.76	$2.10
11.0%	$0.85	$1.04	$1.27	$1.53	$1.82

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.84

Book Value / share($)Yahoo: $5.16

Results

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

Graham Number—

Current Price$3.28

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.40%

Terminal growth rate(%)

Computed WACC: 9.40%

Cost of equity (Re)10.00%(Rf 4.30% + β 1.04 × 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)93.99%

Debt weight (D/V)6.01%

Results

Current Price$3.28

Implied Near-term FCF Growth16.4%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$428,463

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$3.28

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $751,613

Results

Implied Equity Value / share$-0.19

Current Price$3.28

Upside / Downside-105.8%

Implied EV$0

← Overview Financial Statements ← Companies