BYND — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.81)
DCF	$-6.02	-847.2%
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: -$87.39M

Near-term growth (yrs 1–5)(%)Rev: -13.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.12%

Computed WACC: 4.12%

Cost of equity (Re)18.92%(Rf 4.30% + β 2.66 × 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)21.78%

Debt weight (D/V)78.22%

Results

Intrinsic Value / share$-16.34

Current Price$0.81

Upside / Downside-2129.1%

Net Debt (used)$1.19B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-6.04	$-6.73	$-7.54	$-8.47	$-9.54
8.0%	$-5.44	$-5.99	$-6.64	$-7.38	$-8.24
9.0%	$-5.02	$-5.48	$-6.02	$-6.63	$-7.35
10.0%	$-4.71	$-5.10	$-5.56	$-6.09	$-6.69
11.0%	$-4.47	$-4.81	$-5.21	$-5.67	$-6.19

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.17

Book Value / share($)Yahoo: $-10.22

Results

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

Graham Number—

Current Price$0.81

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.12%

Terminal growth rate(%)

Computed WACC: 4.12%

Cost of equity (Re)18.92%(Rf 4.30% + β 2.66 × 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)21.78%

Debt weight (D/V)78.22%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.81

Implied Near-term FCF Growth—

Historical Revenue Growth-13.3%

Historical Earnings Growth—

Base FCF (TTM)-$87.39M

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$0.81

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$128.58M

Target EV/EBITDA multipleCurrent: -12.2×

Net Debt($B)Default: $1.19B

Results

Implied Equity Value / share$0.83

Current Price$0.81

Upside / Downside+2.5%

Implied EV$1.57B

← Overview Financial Statements ← Companies