BLBX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($18.15)
DCF	$-8.27	-145.6%
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: -$1.73M

Near-term growth (yrs 1–5)(%)Rev: 7.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.93%

Computed WACC: 7.93%

Cost of equity (Re)8.01%(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)99.06%

Debt weight (D/V)0.94%

Results

Intrinsic Value / share$-9.93

Current Price$18.15

Upside / Downside-154.7%

Net Debt (used)$705,657

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

WACC \ Near-term	-0.6%	3.4%	7.4%	11.4%	15.4%
7.0%	$-8.45	$-10.10	$-12.02	$-14.23	$-16.76
8.0%	$-6.94	$-8.27	$-9.80	$-11.57	$-13.60
9.0%	$-5.90	$-7.00	$-8.27	$-9.74	$-11.41
10.0%	$-5.14	$-6.07	$-7.15	$-8.39	$-9.82
11.0%	$-4.55	$-5.36	$-6.30	$-7.37	$-8.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.04

Book Value / share($)Yahoo: $1.31

Results

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

Graham Number—

Current Price$18.15

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.93%

Terminal growth rate(%)

Computed WACC: 7.93%

Cost of equity (Re)8.01%(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)99.06%

Debt weight (D/V)0.94%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$18.15

Implied Near-term FCF Growth—

Historical Revenue Growth7.4%

Historical Earnings Growth—

Base FCF (TTM)-$1.73M

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$18.15

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$4.02M

Target EV/EBITDA multipleCurrent: -20.4×

Net Debt($B)Default: $705,657

Results

Implied Equity Value / share$18.89

Current Price$18.15

Upside / Downside+4.1%

Implied EV$82.03M

← Overview Financial Statements ← Companies