BZAIW — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.29)
DCF	$-337279193746.52	-117929788023358.0%
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: -$25.37M

Near-term growth (yrs 1–5)(%)Rev: 1419.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.56%

Computed WACC: 3.56%

Cost of equity (Re)6.13%(Rf 4.30% + β 0.33 × 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)58.11%

Debt weight (D/V)41.89%

Results

Intrinsic Value / share$-3254488949695.29

Current Price$0.29

Upside / Downside-1137933199194258.3%

Net Debt (used)-$20.88M

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

WACC \ Near-term	1411.5%	1415.5%	1419.5%	1423.5%	1427.5%
7.0%	$-559124186328.84	$-566561716202.34	$-574078184201.70	$-581674217022.82	$-589350444669.81
8.0%	$-421324463593.07	$-426928966736.85	$-432592953200.87	$-438316895227.81	$-444101267553.25
9.0%	$-328594720236.05	$-332965722364.32	$-337383116065.69	$-341847269646.45	$-346358553357.09
10.0%	$-262686120068.39	$-266180398913.10	$-269711764239.64	$-273280510480.47	$-276886933622.28
11.0%	$-213957661680.67	$-216803749335.82	$-219680043903.97	$-222586785200.17	$-225524214305.36

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: —

Book Value / share($)Yahoo: $0.01

Results

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

Graham Number—

Current Price$0.29

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.56%

Terminal growth rate(%)

Computed WACC: 3.56%

Cost of equity (Re)6.13%(Rf 4.30% + β 0.33 × 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)58.11%

Debt weight (D/V)41.89%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.29

Implied Near-term FCF Growth—

Historical Revenue Growth1419.5%

Historical Earnings Growth—

Base FCF (TTM)-$25.37M

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$0.29

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$86.18M

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$20.88M

Results

Implied Equity Value / share$-66.83

Current Price$0.29

Upside / Downside-23465.7%

Implied EV-$1.03B

← Overview Financial Statements ← Companies