Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.69)
DCF
$-374.06
-22233.9%
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
Yahoo: -$31.07M
Rev: -82.4% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-374.06
Current Price$1.69
Upside / Downside-22233.9%
Net Debt (used)$327.47M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-376.07
$-423.75
$-479.21
$-543.41
$-617.34
8.0%
$-334.12
$-372.49
$-417.07
$-468.59
$-527.86
9.0%
$-305.05
$-337.00
$-374.06
$-416.84
$-466.00
10.0%
$-283.71
$-310.97
$-342.54
$-378.93
$-420.70
11.0%
$-267.37
$-291.06
$-318.44
$-349.97
$-386.12
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-7680.00
Yahoo: $-6633.21
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$1.69
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$1.69
Implied Near-term FCF Growth—
Historical Revenue Growth-82.4%
Historical Earnings Growth—
Base FCF (TTM)-$31.07M
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
Yahoo: —
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.