BKYI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.70)
DCF	$-2.90	-514.0%
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: -$1.68M

Near-term growth (yrs 1–5)(%)Rev: -27.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.55%

Computed WACC: 5.55%

Cost of equity (Re)6.72%(Rf 4.30% + β 0.44 × 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)82.64%

Debt weight (D/V)17.36%

Results

Intrinsic Value / share$-6.28

Current Price$0.70

Upside / Downside-997.5%

Net Debt (used)-$576,415

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-2.92	$-3.53	$-4.23	$-5.04	$-5.97
8.0%	$-2.39	$-2.88	$-3.44	$-4.09	$-4.84
9.0%	$-2.02	$-2.43	$-2.90	$-3.44	$-4.06
10.0%	$-1.76	$-2.10	$-2.50	$-2.96	$-3.49
11.0%	$-1.55	$-1.85	$-2.19	$-2.59	$-3.05

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.90

Book Value / share($)Yahoo: $0.83

Results

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

Graham Number—

Current Price$0.70

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.55%

Terminal growth rate(%)

Computed WACC: 5.55%

Cost of equity (Re)6.72%(Rf 4.30% + β 0.44 × 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)82.64%

Debt weight (D/V)17.36%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.70

Implied Near-term FCF Growth—

Historical Revenue Growth-27.7%

Historical Earnings Growth—

Base FCF (TTM)-$1.68M

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$0.70

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$3.51M

Target EV/EBITDA multipleCurrent: -1.9×

Net Debt($B)Default: -$576,415

Results

Implied Equity Value / share$0.72

Current Price$0.70

Upside / Downside+2.7%

Implied EV$6.58M

← Overview Financial Statements ← Companies