CRSR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.70)
DCF	$461711716520.23	+8100205552886.5%
Graham Number	—	—
Reverse DCF	—	implied g: -0.8%
DDM	—	—
EV/EBITDA	$5.90	+3.5%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $56.16M

Near-term growth (yrs 1–5)(%)Rev: 5.6% / EPS: 1667.9%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.98%

Computed WACC: 10.98%

Cost of equity (Re)12.86%(Rf 4.30% + β 1.56 × ERP 5.50%)

Cost of debt (Rd)6.34%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)76.12%

Debt weight (D/V)23.88%

Results

Intrinsic Value / share$301614362276.14

Current Price$5.70

Upside / Downside+5291480039832.3%

Net Debt (used)$93.34M

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

WACC \ Near-term	1659.9%	1663.9%	1667.9%	1671.9%	1675.9%
7.0%	$768139280095.71	$776908402853.81	$785757430433.01	$794686907667.06	$803697381860.75
8.0%	$578702711730.02	$585309215569.66	$591975918304.96	$598703230404.11	$605491564196.99
9.0%	$451238683630.70	$456390050688.80	$461588357340.74	$466833923645.73	$472127071114.59
10.0%	$360652979964.86	$364770215345.60	$368924967244.51	$373117491469.24	$377348044987.62
11.0%	$293688304644.19	$297041067385.80	$300424380720.75	$303838452959.30	$307283493356.47

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.12

Book Value / share($)Yahoo: $5.94

Results

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

Graham Number—

Current Price$5.70

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.98%

Terminal growth rate(%)

Computed WACC: 10.98%

Cost of equity (Re)12.86%(Rf 4.30% + β 1.56 × ERP 5.50%)

Cost of debt (Rd)6.34%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)76.12%

Debt weight (D/V)23.88%

Results

Current Price$5.70

Implied Near-term FCF Growth3.7%

Historical Revenue Growth5.6%

Historical Earnings Growth1667.9%

Base FCF (TTM)$56.16M

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$5.70

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $57.07M

Target EV/EBITDA multipleCurrent: 12.7×

Net Debt($B)Default: $93.34M

Results

Implied Equity Value / share$5.90

Current Price$5.70

Upside / Downside+3.5%

Implied EV$722.06M

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

Mult \ Net Debt	-$1.91B	-$906.66M	$93.34M	$1.09B	$2.09B
8.7x	$22.52	$13.14	$3.76	$-5.63	$-15.01
10.7x	$23.59	$14.21	$4.83	$-4.55	$-13.94
12.7x	$24.67	$15.28	$5.90	$-3.48	$-12.87
14.7x	$25.74	$16.35	$6.97	$-2.41	$-11.80
16.7x	$26.81	$17.42	$8.04	$-1.34	$-10.73

← Overview Financial Statements ← Companies