COCH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.71)
DCF	$-2.47	-446.0%
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: -$10.97M

Near-term growth (yrs 1–5)(%)Rev: -25.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 15.39%

Computed WACC: 15.39%

Cost of equity (Re)15.65%(Rf 4.30% + β 2.06 × 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)98.31%

Debt weight (D/V)1.69%

Results

Intrinsic Value / share$-1.22

Current Price$0.71

Upside / Downside-270.3%

Net Debt (used)-$2.61M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-2.49	$-3.00	$-3.60	$-4.28	$-5.08
8.0%	$-2.04	$-2.45	$-2.93	$-3.48	$-4.12
9.0%	$-1.73	$-2.07	$-2.47	$-2.93	$-3.46
10.0%	$-1.50	$-1.79	$-2.13	$-2.52	$-2.97
11.0%	$-1.33	$-1.58	$-1.87	$-2.21	$-2.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.37

Book Value / share($)Yahoo: $-0.32

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$0.71

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 15.39%

Terminal growth rate(%)

Computed WACC: 15.39%

Cost of equity (Re)15.65%(Rf 4.30% + β 2.06 × 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)98.31%

Debt weight (D/V)1.69%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.71

Implied Near-term FCF Growth—

Historical Revenue Growth-25.0%

Historical Earnings Growth—

Base FCF (TTM)-$10.97M

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$0.71

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$20.16M

Target EV/EBITDA multipleCurrent: -0.9×

Net Debt($B)Default: -$2.61M

Results

Implied Equity Value / share$0.26

Current Price$0.71

Upside / Downside-63.3%

Implied EV$17.52M

← Overview Financial Statements ← Companies