Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.21)
DCF
$0.56
-53.4%
Graham Number
$1.79
+48.2%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$1.33
+9.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -18.9% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.56
Current Price$1.21
Upside / Downside-53.4%
Net Debt (used)-$4.27M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$0.56
$0.56
$0.56
$0.56
$0.56
8.0%
$0.56
$0.56
$0.56
$0.56
$0.56
9.0%
$0.56
$0.56
$0.56
$0.56
$0.56
10.0%
$0.56
$0.56
$0.56
$0.56
$0.56
11.0%
$0.56
$0.56
$0.56
$0.56
$0.56
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.07
Yahoo: $2.04
Results
Graham Number$1.79
Current Price$1.21
Margin of Safety+48.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$1.21
Implied Near-term FCF Growth—
Historical Revenue Growth-18.9%
Historical Earnings Growth—
Base FCF (TTM)—
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
Yahoo: —
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$1.21
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $409,500
Current: 14.2×
Default: -$4.27M
Results
Implied Equity Value / share$1.33
Current Price$1.21
Upside / Downside+9.9%
Implied EV$5.80M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)