CHRS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.65)
DCF	$271.66	+16364.2%
Graham Number	$3.06	+85.3%
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: $29.65M

Near-term growth (yrs 1–5)(%)Rev: 91.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.11%

Computed WACC: 8.11%

Cost of equity (Re)9.89%(Rf 4.30% + β 1.02 × 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)81.95%

Debt weight (D/V)18.05%

Results

Intrinsic Value / share$331.92

Current Price$1.65

Upside / Downside+20016.2%

Net Debt (used)-$137.34M

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

WACC \ Near-term	83.2%	87.2%	91.2%	95.2%	99.2%
7.0%	$357.93	$398.49	$442.65	$490.67	$542.77
8.0%	$275.68	$306.85	$340.81	$377.71	$417.76
9.0%	$219.83	$244.64	$271.66	$301.03	$332.89
10.0%	$179.75	$199.99	$222.03	$245.99	$271.99
11.0%	$149.80	$166.63	$184.96	$204.88	$226.49

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.55

Book Value / share($)Yahoo: $0.76

Results

Graham Number$3.06

Current Price$1.65

Margin of Safety+85.3%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.11%

Terminal growth rate(%)

Computed WACC: 8.11%

Cost of equity (Re)9.89%(Rf 4.30% + β 1.02 × 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)81.95%

Debt weight (D/V)18.05%

Results

Current Price$1.65

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth91.2%

Historical Earnings Growth—

Base FCF (TTM)$29.65M

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$1.65

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$79.79M

Target EV/EBITDA multipleCurrent: -0.8×

Net Debt($B)Default: -$137.34M

Results

Implied Equity Value / share$1.33

Current Price$1.65

Upside / Downside-19.1%

Implied EV$62.08M

← Overview Financial Statements ← Companies