BURU — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.28)
DCF	$-3.46	-1334.0%
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: -$20.24M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.70%

Computed WACC: 3.70%

Cost of equity (Re)7.61%(Rf 4.30% + β 0.60 × 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)48.55%

Debt weight (D/V)51.45%

Results

Intrinsic Value / share$-17.86

Current Price$0.28

Upside / Downside-6479.1%

Net Debt (used)$25.93M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.48	$-4.14	$-4.90	$-5.79	$-6.81
8.0%	$-2.90	$-3.43	$-4.05	$-4.76	$-5.57
9.0%	$-2.50	$-2.94	$-3.46	$-4.04	$-4.72
10.0%	$-2.21	$-2.59	$-3.02	$-3.52	$-4.10
11.0%	$-1.99	$-2.31	$-2.69	$-3.12	$-3.62

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $19.16

Book Value / share($)Yahoo: $-1.29

Results

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

Graham Number—

Current Price$0.28

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.70%

Terminal growth rate(%)

Computed WACC: 3.70%

Cost of equity (Re)7.61%(Rf 4.30% + β 0.60 × 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)48.55%

Debt weight (D/V)51.45%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.28

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$20.24M

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$0.28

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$18.40M

Target EV/EBITDA multipleCurrent: -2.7×

Net Debt($B)Default: $25.93M

Results

Implied Equity Value / share$0.22

Current Price$0.28

Upside / Downside-21.3%

Implied EV$50.25M

← Overview Financial Statements ← Companies