ECOR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($7.77)
DCF	$-18.33	-336.0%
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: -$1.78M

Near-term growth (yrs 1–5)(%)Rev: 32.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.05%

Computed WACC: 6.05%

Cost of equity (Re)7.10%(Rf 4.30% + β 0.51 × 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)85.18%

Debt weight (D/V)14.82%

Results

Intrinsic Value / share$-37.64

Current Price$7.77

Upside / Downside-584.4%

Net Debt (used)-$2.14M

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

WACC \ Near-term	24.6%	28.6%	32.6%	36.6%	40.6%
7.0%	$-21.05	$-24.59	$-28.59	$-33.10	$-38.16
8.0%	$-16.58	$-19.36	$-22.50	$-26.04	$-30.00
9.0%	$-13.53	$-15.79	$-18.33	$-21.20	$-24.42
10.0%	$-11.31	$-13.19	$-15.31	$-17.70	$-20.38
11.0%	$-9.64	$-11.24	$-13.04	$-15.06	$-17.33

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.71

Book Value / share($)Yahoo: $-0.14

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$7.77

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.05%

Terminal growth rate(%)

Computed WACC: 6.05%

Cost of equity (Re)7.10%(Rf 4.30% + β 0.51 × 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)85.18%

Debt weight (D/V)14.82%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$7.77

Implied Near-term FCF Growth—

Historical Revenue Growth32.6%

Historical Earnings Growth—

Base FCF (TTM)-$1.78M

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$7.77

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$12.72M

Target EV/EBITDA multipleCurrent: -4.6×

Net Debt($B)Default: -$2.14M

Results

Implied Equity Value / share$7.58

Current Price$7.77

Upside / Downside-2.4%

Implied EV$58.47M

← Overview Financial Statements ← Companies