Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($2.82)
DCF
$-3.43
-221.8%
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: -$13.12M
Rev: -11.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-3.43
Current Price$2.82
Upside / Downside-221.8%
Net Debt (used)-$6.21M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-3.46
$-4.18
$-5.02
$-5.99
$-7.10
8.0%
$-2.83
$-3.41
$-4.08
$-4.86
$-5.75
9.0%
$-2.39
$-2.87
$-3.43
$-4.08
$-4.82
10.0%
$-2.07
$-2.48
$-2.96
$-3.50
$-4.13
11.0%
$-1.82
$-2.18
$-2.59
$-3.07
$-3.61
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.32
Yahoo: $0.97
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$2.82
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$2.82
Implied Near-term FCF Growth—
Historical Revenue Growth-11.2%
Historical Earnings Growth—
Base FCF (TTM)-$13.12M
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.