CENN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.12)
DCF	$0.43	+267.8%
Graham Number	—	—
Reverse DCF	—	implied g: -8.7%
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: $2.85M

Near-term growth (yrs 1–5)(%)Rev: -71.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.32%

Computed WACC: 6.32%

Cost of equity (Re)16.28%(Rf 4.30% + β 2.18 × 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)38.84%

Debt weight (D/V)61.16%

Results

Intrinsic Value / share$0.84

Current Price$0.12

Upside / Downside+610.4%

Net Debt (used)$11.91M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$0.44	$0.56	$0.69	$0.85	$1.03
8.0%	$0.34	$0.43	$0.54	$0.66	$0.81
9.0%	$0.27	$0.34	$0.43	$0.54	$0.66
10.0%	$0.21	$0.28	$0.36	$0.45	$0.55
11.0%	$0.17	$0.23	$0.30	$0.38	$0.46

2 — Graham Number

Assumptions

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

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

Book Value / share($)Yahoo: $1.47

Results

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

Graham Number—

Current Price$0.12

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.32%

Terminal growth rate(%)

Computed WACC: 6.32%

Cost of equity (Re)16.28%(Rf 4.30% + β 2.18 × 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)38.84%

Debt weight (D/V)61.16%

Results

Current Price$0.12

Implied Near-term FCF Growth-15.6%

Historical Revenue Growth-71.8%

Historical Earnings Growth—

Base FCF (TTM)$2.85M

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$0.12

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$29.16M

Target EV/EBITDA multipleCurrent: -0.8×

Net Debt($B)Default: $11.91M

Results

Implied Equity Value / share$0.12

Current Price$0.12

Upside / Downside+0.9%

Implied EV$22.39M

← Overview Financial Statements ← Companies