CLNE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.25)
DCF	$-5.97	-366.1%
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: -$65.00M

Near-term growth (yrs 1–5)(%)Rev: 2.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.74%

Computed WACC: 9.74%

Cost of equity (Re)16.19%(Rf 4.30% + β 2.16 × 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)60.20%

Debt weight (D/V)39.80%

Results

Intrinsic Value / share$-5.44

Current Price$2.25

Upside / Downside-342.1%

Net Debt (used)$169.49M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-6.02	$-7.08	$-8.31	$-9.74	$-11.39
8.0%	$-5.08	$-5.94	$-6.93	$-8.08	$-9.39
9.0%	$-4.44	$-5.15	$-5.97	$-6.92	$-8.02
10.0%	$-3.96	$-4.57	$-5.27	$-6.08	$-7.01
11.0%	$-3.60	$-4.13	$-4.74	$-5.44	$-6.24

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.01

Book Value / share($)Yahoo: $2.55

Results

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

Graham Number—

Current Price$2.25

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.74%

Terminal growth rate(%)

Computed WACC: 9.74%

Cost of equity (Re)16.19%(Rf 4.30% + β 2.16 × 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)60.20%

Debt weight (D/V)39.80%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.25

Implied Near-term FCF Growth—

Historical Revenue Growth2.7%

Historical Earnings Growth—

Base FCF (TTM)-$65.00M

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$2.25

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$107.63M

Target EV/EBITDA multipleCurrent: -6.3×

Net Debt($B)Default: $169.49M

Results

Implied Equity Value / share$2.32

Current Price$2.25

Upside / Downside+3.2%

Implied EV$677.64M

← Overview Financial Statements ← Companies