Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($13.79)
DCF
$-7.24
-152.5%
Graham Number
—
—
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$17.07
+23.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 24.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-7.24
Current Price$13.79
Upside / Downside-152.5%
Net Debt (used)$126.59M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
16.2%
20.2%
24.2%
28.2%
32.2%
7.0%
$-7.24
$-7.24
$-7.24
$-7.24
$-7.24
8.0%
$-7.24
$-7.24
$-7.24
$-7.24
$-7.24
9.0%
$-7.24
$-7.24
$-7.24
$-7.24
$-7.24
10.0%
$-7.24
$-7.24
$-7.24
$-7.24
$-7.24
11.0%
$-7.24
$-7.24
$-7.24
$-7.24
$-7.24
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-1.06
Yahoo: $2.46
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$13.79
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$13.79
Implied Near-term FCF Growth—
Historical Revenue Growth24.2%
Historical Earnings Growth—
Base FCF (TTM)—
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
Yahoo: —
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$13.79
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $9.38M
Current: 45.3×
Default: $126.59M
Results
Implied Equity Value / share$17.07
Current Price$13.79
Upside / Downside+23.8%
Implied EV$424.92M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)