Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($3.38)
DCF
$-2185.07
-64747.0%
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
Yahoo: -$156.42M
Rev: — / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-2185.07
Current Price$3.38
Upside / Downside-64747.0%
Net Debt (used)-$773,000
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-2203.85
$-2649.64
$-3168.26
$-3768.51
$-4459.87
8.0%
$-1811.59
$-2170.40
$-2587.20
$-3068.95
$-3623.16
9.0%
$-1539.77
$-1838.54
$-2185.07
$-2585.07
$-3044.70
10.0%
$-1340.23
$-1595.11
$-1890.30
$-2230.59
$-2621.15
11.0%
$-1187.46
$-1408.90
$-1664.99
$-1959.83
$-2297.82
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.52
Yahoo: $10.04
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$3.38
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$3.38
Implied Near-term FCF Growth—
Historical Revenue Growth—
Historical Earnings Growth—
Base FCF (TTM)-$156.42M
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
Yahoo: —
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.