CXAI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.17)
DCF	$-3.52	-2224.0%
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: -$7.22M

Near-term growth (yrs 1–5)(%)Rev: -41.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.29%

Computed WACC: 4.29%

Cost of equity (Re)9.16%(Rf 4.30% + β 0.88 × 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)46.86%

Debt weight (D/V)53.14%

Results

Intrinsic Value / share$-12.77

Current Price$0.17

Upside / Downside-7805.9%

Net Debt (used)$1.77M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.55	$-4.26	$-5.08	$-6.03	$-7.13
8.0%	$-2.93	$-3.50	$-4.16	$-4.92	$-5.80
9.0%	$-2.49	$-2.97	$-3.52	$-4.15	$-4.88
10.0%	$-2.18	$-2.58	$-3.05	$-3.59	$-4.21
11.0%	$-1.94	$-2.29	$-2.69	$-3.16	$-3.70

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.50

Book Value / share($)Yahoo: $0.59

Results

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

Graham Number—

Current Price$0.17

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.29%

Terminal growth rate(%)

Computed WACC: 4.29%

Cost of equity (Re)9.16%(Rf 4.30% + β 0.88 × 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)46.86%

Debt weight (D/V)53.14%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.17

Implied Near-term FCF Growth—

Historical Revenue Growth-41.3%

Historical Earnings Growth—

Base FCF (TTM)-$7.22M

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$0.17

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.72M

Target EV/EBITDA multipleCurrent: -0.6×

Net Debt($B)Default: $1.77M

Results

Implied Equity Value / share$0.13

Current Price$0.17

Upside / Downside-21.6%

Implied EV$6.52M

← Overview Financial Statements ← Companies