CIIT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.42)
DCF	$-6.38	-1601.2%
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: -$2.41M

Near-term growth (yrs 1–5)(%)Rev: 28.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.28%

Computed WACC: 6.28%

Cost of equity (Re)6.34%(Rf 4.30% + β 0.37 × 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)99.02%

Debt weight (D/V)0.98%

Results

Intrinsic Value / share$-12.06

Current Price$0.42

Upside / Downside-2936.9%

Net Debt (used)-$1.57M

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

WACC \ Near-term	20.1%	24.1%	28.1%	32.1%	36.1%
7.0%	$-7.21	$-8.46	$-9.88	$-11.48	$-13.28
8.0%	$-5.71	$-6.69	$-7.81	$-9.07	$-10.49
9.0%	$-4.68	$-5.48	$-6.39	$-7.42	$-8.57
10.0%	$-3.94	$-4.61	$-5.36	$-6.22	$-7.18
11.0%	$-3.37	$-3.94	$-4.59	$-5.31	$-6.13

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.18

Book Value / share($)Yahoo: $0.16

Results

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

Graham Number—

Current Price$0.42

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.28%

Terminal growth rate(%)

Computed WACC: 6.28%

Cost of equity (Re)6.34%(Rf 4.30% + β 0.37 × 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)99.02%

Debt weight (D/V)0.98%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.42

Implied Near-term FCF Growth—

Historical Revenue Growth28.1%

Historical Earnings Growth—

Base FCF (TTM)-$2.41M

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$0.42

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$1.57M

Results

Implied Equity Value / share$0.06

Current Price$0.42

Upside / Downside-84.9%

Implied EV$0

← Overview Financial Statements ← Companies