BMEA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.33)
DCF	$-13.25	-1092.4%
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: -$55.62M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.91%

Computed WACC: 2.91%

Cost of equity (Re)3.12%(Rf 4.30% + β -0.21 × 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)93.21%

Debt weight (D/V)6.79%

Results

Intrinsic Value / share$-221.09

Current Price$1.33

Upside / Downside-16660.9%

Net Debt (used)-$39.77M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-13.37	$-16.18	$-19.46	$-23.25	$-27.62
8.0%	$-10.89	$-13.16	$-15.79	$-18.83	$-22.34
9.0%	$-9.17	$-11.06	$-13.25	$-15.78	$-18.68
10.0%	$-7.91	$-9.52	$-11.39	$-13.54	$-16.00
11.0%	$-6.94	$-8.34	$-9.96	$-11.83	$-13.96

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.25

Book Value / share($)Yahoo: $0.26

Results

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

Graham Number—

Current Price$1.33

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.91%

Terminal growth rate(%)

Computed WACC: 2.91%

Cost of equity (Re)3.12%(Rf 4.30% + β -0.21 × 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)93.21%

Debt weight (D/V)6.79%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.33

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$55.62M

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$1.33

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$97.83M

Target EV/EBITDA multipleCurrent: -0.6×

Net Debt($B)Default: -$39.77M

Results

Implied Equity Value / share$1.37

Current Price$1.33

Upside / Downside+2.7%

Implied EV$57.13M

← Overview Financial Statements ← Companies