CLRO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($4.57)
DCF	$58.24	+1174.3%
Graham Number	—	—
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: $7.45M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.31%

Computed WACC: 4.31%

Cost of equity (Re)4.55%(Rf 4.30% + β 0.05 × 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)94.76%

Debt weight (D/V)5.24%

Results

Intrinsic Value / share$211.61

Current Price$4.57

Upside / Downside+4530.4%

Net Debt (used)$465,000

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$58.74	$70.66	$84.53	$100.58	$119.06
8.0%	$48.25	$57.84	$68.99	$81.87	$96.69
9.0%	$40.98	$48.97	$58.24	$68.93	$81.22
10.0%	$35.65	$42.46	$50.35	$59.45	$69.90
11.0%	$31.56	$37.48	$44.33	$52.21	$61.25

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-6.17

Book Value / share($)Yahoo: $0.25

Results

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

Graham Number—

Current Price$4.57

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.31%

Terminal growth rate(%)

Computed WACC: 4.31%

Cost of equity (Re)4.55%(Rf 4.30% + β 0.05 × 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)94.76%

Debt weight (D/V)5.24%

Results

Current Price$4.57

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$7.45M

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$4.57

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$8.42M

Target EV/EBITDA multipleCurrent: -1.4×

Net Debt($B)Default: $465,000

Results

Implied Equity Value / share$4.89

Current Price$4.57

Upside / Downside+7.1%

Implied EV$11.42M

← Overview Financial Statements ← Companies