BNBX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.68)
DCF	$-55.65	-8268.2%
Graham Number	$157.80	+23061.6%
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: -$17.40M

Near-term growth (yrs 1–5)(%)Rev: -35.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.32%

Computed WACC: 7.32%

Cost of equity (Re)7.42%(Rf 4.30% + β 0.57 × 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)98.70%

Debt weight (D/V)1.30%

Results

Intrinsic Value / share$-75.44

Current Price$0.68

Upside / Downside-11172.3%

Net Debt (used)-$2.40M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-56.13	$-67.57	$-80.88	$-96.29	$-114.03
8.0%	$-46.07	$-55.27	$-65.97	$-78.33	$-92.56
9.0%	$-39.09	$-46.76	$-55.65	$-65.92	$-77.71
10.0%	$-33.97	$-40.51	$-48.09	$-56.82	$-66.84
11.0%	$-30.05	$-35.73	$-42.30	$-49.87	$-58.54

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $280.39

Book Value / share($)Yahoo: $3.95

Results

Graham Number$157.80

Current Price$0.68

Margin of Safety+23061.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.32%

Terminal growth rate(%)

Computed WACC: 7.32%

Cost of equity (Re)7.42%(Rf 4.30% + β 0.57 × 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)98.70%

Debt weight (D/V)1.30%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.68

Implied Near-term FCF Growth—

Historical Revenue Growth-35.0%

Historical Earnings Growth—

Base FCF (TTM)-$17.40M

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$0.68

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$28.34M

Target EV/EBITDA multipleCurrent: -0.0×

Net Debt($B)Default: -$2.40M

Results

Implied Equity Value / share$0.61

Current Price$0.68

Upside / Downside-10.1%

Implied EV$935,215.248

← Overview Financial Statements ← Companies