BJDX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.05)
DCF	$-61.16	-3083.2%
Graham Number	$365.13	+17711.0%
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: -$3.55M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.40%

Computed WACC: 7.40%

Cost of equity (Re)7.97%(Rf 4.30% + β 0.67 × 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)92.85%

Debt weight (D/V)7.15%

Results

Intrinsic Value / share$-82.36

Current Price$2.05

Upside / Downside-4117.6%

Net Debt (used)-$2.93M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-61.71	$-74.80	$-90.02	$-107.64	$-127.94
8.0%	$-50.19	$-60.73	$-72.96	$-87.11	$-103.38
9.0%	$-42.21	$-50.98	$-61.16	$-72.90	$-86.39
10.0%	$-36.35	$-43.84	$-52.50	$-62.49	$-73.96
11.0%	$-31.87	$-38.37	$-45.89	$-54.54	$-64.47

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $657.48

Book Value / share($)Yahoo: $9.01

Results

Graham Number$365.13

Current Price$2.05

Margin of Safety+17711.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.40%

Terminal growth rate(%)

Computed WACC: 7.40%

Cost of equity (Re)7.97%(Rf 4.30% + β 0.67 × 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)92.85%

Debt weight (D/V)7.15%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.05

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$3.55M

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$2.05

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.91M

Target EV/EBITDA multipleCurrent: 0.3×

Net Debt($B)Default: -$2.93M

Results

Implied Equity Value / share$0.96

Current Price$2.05

Upside / Downside-53.2%

Implied EV-$2.00M

← Overview Financial Statements ← Companies