CLF — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($11.40)
DCF	$-17.71	-255.4%
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: -$125.00M

Near-term growth (yrs 1–5)(%)Rev: -0.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.77%

Computed WACC: 6.77%

Cost of equity (Re)15.07%(Rf 4.30% + β 1.96 × 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)44.95%

Debt weight (D/V)55.05%

Results

Intrinsic Value / share$-19.75

Current Price$11.40

Upside / Downside-273.2%

Net Debt (used)$7.91B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-17.74	$-18.53	$-19.44	$-20.50	$-21.72
8.0%	$-17.05	$-17.69	$-18.42	$-19.27	$-20.24
9.0%	$-16.58	$-17.10	$-17.71	$-18.42	$-19.22
10.0%	$-16.22	$-16.67	$-17.19	$-17.79	$-18.48
11.0%	$-15.96	$-16.35	$-16.80	$-17.32	$-17.91

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.90

Book Value / share($)Yahoo: $10.73

Results

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

Graham Number—

Current Price$11.40

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.77%

Terminal growth rate(%)

Computed WACC: 6.77%

Cost of equity (Re)15.07%(Rf 4.30% + β 1.96 × 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)44.95%

Debt weight (D/V)55.05%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$11.40

Implied Near-term FCF Growth—

Historical Revenue Growth-0.3%

Historical Earnings Growth—

Base FCF (TTM)-$125.00M

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$11.40

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$126.00M

Target EV/EBITDA multipleCurrent: -116.0×

Net Debt($B)Default: $7.91B

Results

Implied Equity Value / share$11.76

Current Price$11.40

Upside / Downside+3.2%

Implied EV$14.62B

← Overview Financial Statements ← Companies