BZFD — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.76)
DCF	$8.62	+1035.3%
Graham Number	—	—
Reverse DCF	—	implied g: -20.0%
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: $20.36M

Near-term growth (yrs 1–5)(%)Rev: -16.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.91%

Computed WACC: 5.91%

Cost of equity (Re)23.19%(Rf 4.30% + β 3.44 × 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)25.50%

Debt weight (D/V)74.50%

Results

Intrinsic Value / share$17.76

Current Price$0.76

Upside / Downside+2239.3%

Net Debt (used)$48.27M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$8.71	$10.74	$13.10	$15.84	$18.99
8.0%	$6.92	$8.55	$10.46	$12.65	$15.18
9.0%	$5.68	$7.04	$8.62	$10.45	$12.54
10.0%	$4.77	$5.93	$7.28	$8.83	$10.61
11.0%	$4.07	$5.08	$6.25	$7.59	$9.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.91

Book Value / share($)Yahoo: $2.04

Results

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

Graham Number—

Current Price$0.76

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.91%

Terminal growth rate(%)

Computed WACC: 5.91%

Cost of equity (Re)23.19%(Rf 4.30% + β 3.44 × 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)25.50%

Debt weight (D/V)74.50%

Results

Current Price$0.76

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth-16.6%

Historical Earnings Growth—

Base FCF (TTM)$20.36M

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$0.76

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.62M

Target EV/EBITDA multipleCurrent: -6.7×

Net Debt($B)Default: $48.27M

Results

Implied Equity Value / share$0.81

Current Price$0.76

Upside / Downside+6.7%

Implied EV$77.31M

← Overview Financial Statements ← Companies