BRID — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($7.25)
DCF	$-3.27	-145.1%
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: -$1.40M

Near-term growth (yrs 1–5)(%)Rev: 5.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.65%

Computed WACC: 2.65%

Cost of equity (Re)2.90%(Rf 4.30% + β -0.26 × 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)91.55%

Debt weight (D/V)8.45%

Results

Intrinsic Value / share$-119.13

Current Price$7.25

Upside / Downside-1742.0%

Net Debt (used)$5.20M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.30	$-3.85	$-4.49	$-5.23	$-6.09
8.0%	$-2.81	$-3.26	$-3.77	$-4.37	$-5.05
9.0%	$-2.48	$-2.85	$-3.27	$-3.77	$-4.34
10.0%	$-2.23	$-2.54	$-2.91	$-3.33	$-3.81
11.0%	$-2.04	$-2.31	$-2.63	$-3.00	$-3.41

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.47

Book Value / share($)Yahoo: $12.73

Results

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

Graham Number—

Current Price$7.25

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.65%

Terminal growth rate(%)

Computed WACC: 2.65%

Cost of equity (Re)2.90%(Rf 4.30% + β -0.26 × 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)91.55%

Debt weight (D/V)8.45%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$7.25

Implied Near-term FCF Growth—

Historical Revenue Growth5.0%

Historical Earnings Growth—

Base FCF (TTM)-$1.40M

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$7.25

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$12.52M

Target EV/EBITDA multipleCurrent: -5.7×

Net Debt($B)Default: $5.20M

Results

Implied Equity Value / share$7.26

Current Price$7.25

Upside / Downside+0.0%

Implied EV$71.05M

← Overview Financial Statements ← Companies