CYPH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.61)
DCF	$-9.77	-1709.3%
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: -$32.07M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.75%

Computed WACC: 3.75%

Cost of equity (Re)3.75%(Rf 4.30% + β -0.10 × 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)99.89%

Debt weight (D/V)0.11%

Results

Intrinsic Value / share$-52.05

Current Price$0.61

Upside / Downside-8675.1%

Net Debt (used)-$9.65M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-9.85	$-11.88	$-14.24	$-16.97	$-20.11
8.0%	$-8.07	$-9.70	$-11.60	$-13.79	$-16.31
9.0%	$-6.83	$-8.19	$-9.77	$-11.59	$-13.68
10.0%	$-5.93	$-7.09	$-8.43	$-9.98	$-11.75
11.0%	$-5.23	$-6.24	$-7.40	$-8.74	$-10.28

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.22

Book Value / share($)Yahoo: $0.07

Results

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

Graham Number—

Current Price$0.61

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.75%

Terminal growth rate(%)

Computed WACC: 3.75%

Cost of equity (Re)3.75%(Rf 4.30% + β -0.10 × 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)99.89%

Debt weight (D/V)0.11%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.61

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$32.07M

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$0.61

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$47.56M

Target EV/EBITDA multipleCurrent: -0.6×

Net Debt($B)Default: -$9.65M

Results

Implied Equity Value / share$0.65

Current Price$0.61

Upside / Downside+7.2%

Implied EV$27.20M

← Overview Financial Statements ← Companies