CNTY — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.60)
DCF	$-44.79	-2899.5%
Graham Number	—	—
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	$4.76	+197.4%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: -$18.08M

Near-term growth (yrs 1–5)(%)Rev: -1.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 0.63%

Computed WACC: 0.63%

Cost of equity (Re)14.46%(Rf 4.30% + β 1.85 × 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)4.35%

Debt weight (D/V)95.65%

Results

Intrinsic Value / share—

Current Price$1.60

Upside / Downside—

Net Debt (used)$1.00B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-44.89	$-47.08	$-49.64	$-52.60	$-56.01
8.0%	$-42.95	$-44.72	$-46.78	$-49.15	$-51.88
9.0%	$-41.61	$-43.08	$-44.79	$-46.76	$-49.03
10.0%	$-40.63	$-41.88	$-43.34	$-45.02	$-46.94
11.0%	$-39.87	$-40.97	$-42.23	$-43.68	$-45.35

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.55

Book Value / share($)Yahoo: $-2.65

Results

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

Graham Number—

Current Price$1.60

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 0.63%

Terminal growth rate(%)

Computed WACC: 0.63%

Cost of equity (Re)14.46%(Rf 4.30% + β 1.85 × 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)4.35%

Debt weight (D/V)95.65%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.60

Implied Near-term FCF Growth—

Historical Revenue Growth-1.3%

Historical Earnings Growth—

Base FCF (TTM)-$18.08M

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$1.60

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $99.11M

Target EV/EBITDA multipleCurrent: 11.5×

Net Debt($B)Default: $1.00B

Results

Implied Equity Value / share$4.76

Current Price$1.60

Upside / Downside+197.4%

Implied EV$1.14B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	$1.00B	$1.00B	$1.00B	$1.00B	$1.00B
7.5x	$-8.71	$-8.71	$-8.71	$-8.71	$-8.71
9.5x	$-1.97	$-1.97	$-1.97	$-1.97	$-1.97
11.5x	$4.76	$4.76	$4.76	$4.76	$4.76
13.5x	$11.49	$11.49	$11.49	$11.49	$11.49
15.5x	$18.22	$18.22	$18.22	$18.22	$18.22

← Overview Financial Statements ← Companies