ENGN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($10.00)
DCF	$-13.41	-234.1%
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: -$60.38M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.65%

Computed WACC: 2.65%

Cost of equity (Re)2.77%(Rf 4.30% + β -0.28 × 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)95.47%

Debt weight (D/V)4.53%

Results

Intrinsic Value / share$-692.13

Current Price$10.00

Upside / Downside-7021.3%

Net Debt (used)-$161.94M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-13.54	$-16.77	$-20.53	$-24.87	$-29.88
8.0%	$-10.70	$-13.30	$-16.32	$-19.81	$-23.82
9.0%	$-8.73	$-10.90	$-13.41	$-16.30	$-19.63
10.0%	$-7.29	$-9.14	$-11.27	$-13.74	$-16.56
11.0%	$-6.18	$-7.79	$-9.64	$-11.78	$-14.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.29

Book Value / share($)Yahoo: $3.22

Results

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

Graham Number—

Current Price$10.00

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.65%

Terminal growth rate(%)

Computed WACC: 2.65%

Cost of equity (Re)2.77%(Rf 4.30% + β -0.28 × 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)95.47%

Debt weight (D/V)4.53%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$10.00

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$60.38M

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$10.00

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$122.66M

Target EV/EBITDA multipleCurrent: -4.1×

Net Debt($B)Default: -$161.94M

Results

Implied Equity Value / share$10.00

Current Price$10.00

Upside / Downside-0.0%

Implied EV$507.92M

← Overview Financial Statements ← Companies