CLPT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($9.80)
DCF	$-3.90	-139.8%
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: -$5.31M

Near-term growth (yrs 1–5)(%)Rev: 9.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.06%

Computed WACC: 9.06%

Cost of equity (Re)10.17%(Rf 4.30% + β 1.07 × 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)89.08%

Debt weight (D/V)10.92%

Results

Intrinsic Value / share$-3.85

Current Price$9.80

Upside / Downside-139.3%

Net Debt (used)-$2.48M

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

WACC \ Near-term	1.1%	5.1%	9.1%	13.1%	17.1%
7.0%	$-4.02	$-4.83	$-5.76	$-6.84	$-8.07
8.0%	$-3.26	$-3.91	$-4.66	$-5.52	$-6.50
9.0%	$-2.74	$-3.27	$-3.89	$-4.60	$-5.42
10.0%	$-2.36	$-2.81	$-3.34	$-3.94	$-4.63
11.0%	$-2.06	$-2.46	$-2.91	$-3.43	$-4.02

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.83

Book Value / share($)Yahoo: $0.56

Results

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

Graham Number—

Current Price$9.80

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.06%

Terminal growth rate(%)

Computed WACC: 9.06%

Cost of equity (Re)10.17%(Rf 4.30% + β 1.07 × 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)89.08%

Debt weight (D/V)10.92%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$9.80

Implied Near-term FCF Growth—

Historical Revenue Growth9.1%

Historical Earnings Growth—

Base FCF (TTM)-$5.31M

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$9.80

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$21.96M

Target EV/EBITDA multipleCurrent: -12.6×

Net Debt($B)Default: -$2.48M

Results

Implied Equity Value / share$9.36

Current Price$9.80

Upside / Downside-4.5%

Implied EV$276.06M

← Overview Financial Statements ← Companies