BLNK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.66)
DCF	$-1.97	-398.5%
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: -$14.52M

Near-term growth (yrs 1–5)(%)Rev: 7.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.01%

Computed WACC: 13.01%

Cost of equity (Re)14.42%(Rf 4.30% + β 1.84 × 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)90.24%

Debt weight (D/V)9.76%

Results

Intrinsic Value / share$-1.16

Current Price$0.66

Upside / Downside-275.2%

Net Debt (used)-$13.01M

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

WACC \ Near-term	-0.7%	3.3%	7.3%	11.3%	15.3%
7.0%	$-2.01	$-2.43	$-2.92	$-3.48	$-4.13
8.0%	$-1.63	$-1.97	$-2.36	$-2.81	$-3.32
9.0%	$-1.37	$-1.65	$-1.97	$-2.34	$-2.77
10.0%	$-1.17	$-1.41	$-1.68	$-2.00	$-2.36
11.0%	$-1.02	$-1.23	$-1.47	$-1.74	$-2.05

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.22

Book Value / share($)Yahoo: $0.79

Results

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

Graham Number—

Current Price$0.66

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.01%

Terminal growth rate(%)

Computed WACC: 13.01%

Cost of equity (Re)14.42%(Rf 4.30% + β 1.84 × 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)90.24%

Debt weight (D/V)9.76%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.66

Implied Near-term FCF Growth—

Historical Revenue Growth7.3%

Historical Earnings Growth—

Base FCF (TTM)-$14.52M

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$0.66

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$60.88M

Target EV/EBITDA multipleCurrent: -1.0×

Net Debt($B)Default: -$13.01M

Results

Implied Equity Value / share$0.54

Current Price$0.66

Upside / Downside-17.6%

Implied EV$63.86M

← Overview Financial Statements ← Companies