DARE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.61)
DCF	$0.27	-83.1%
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: -$938,184

Near-term growth (yrs 1–5)(%)Rev: -94.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.39%

Computed WACC: 8.39%

Cost of equity (Re)9.52%(Rf 4.30% + β 0.95 × 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)88.10%

Debt weight (D/V)11.90%

Results

Intrinsic Value / share$0.14

Current Price$1.61

Upside / Downside-91.0%

Net Debt (used)-$20.14M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$0.26	$0.01	$-0.28	$-0.61	$-1.00
8.0%	$0.48	$0.28	$0.05	$-0.22	$-0.53
9.0%	$0.63	$0.47	$0.27	$0.05	$-0.21
10.0%	$0.74	$0.60	$0.44	$0.25	$0.03
11.0%	$0.83	$0.71	$0.56	$0.40	$0.21

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.74

Book Value / share($)Yahoo: $0.20

Results

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

Graham Number—

Current Price$1.61

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.39%

Terminal growth rate(%)

Computed WACC: 8.39%

Cost of equity (Re)9.52%(Rf 4.30% + β 0.95 × 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)88.10%

Debt weight (D/V)11.90%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.61

Implied Near-term FCF Growth—

Historical Revenue Growth-94.6%

Historical Earnings Growth—

Base FCF (TTM)-$938,184

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$1.61

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$16.36M

Target EV/EBITDA multipleCurrent: -0.3×

Net Debt($B)Default: -$20.14M

Results

Implied Equity Value / share$1.80

Current Price$1.61

Upside / Downside+12.0%

Implied EV$4.16M

← Overview Financial Statements ← Companies