CNET — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.76)
DCF	$1.50	+95.6%
Graham Number	—	—
Reverse DCF	—	implied g: -16.8%
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: $188,500

Near-term growth (yrs 1–5)(%)Rev: -47.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.33%

Computed WACC: 8.33%

Cost of equity (Re)8.94%(Rf 4.30% + β 0.84 × 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)93.14%

Debt weight (D/V)6.86%

Results

Intrinsic Value / share$1.61

Current Price$0.76

Upside / Downside+111.0%

Net Debt (used)-$1.58M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$1.50	$1.71	$1.95	$2.23	$2.55
8.0%	$1.32	$1.49	$1.68	$1.90	$2.16
9.0%	$1.20	$1.33	$1.50	$1.68	$1.89
10.0%	$1.10	$1.22	$1.36	$1.52	$1.70
11.0%	$1.03	$1.14	$1.25	$1.39	$1.55

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.73

Book Value / share($)Yahoo: $1.26

Results

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

Graham Number—

Current Price$0.76

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.33%

Terminal growth rate(%)

Computed WACC: 8.33%

Cost of equity (Re)8.94%(Rf 4.30% + β 0.84 × 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)93.14%

Debt weight (D/V)6.86%

Results

Current Price$0.76

Implied Near-term FCF Growth-18.1%

Historical Revenue Growth-47.0%

Historical Earnings Growth—

Base FCF (TTM)$188,500

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$0.76

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.57M

Target EV/EBITDA multipleCurrent: -0.7×

Net Debt($B)Default: -$1.58M

Results

Implied Equity Value / share$0.84

Current Price$0.76

Upside / Downside+9.5%

Implied EV$1.16M

← Overview Financial Statements ← Companies