ENSC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.50)
DCF	$-15.10	-3089.9%
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

Base FCF($B)Yahoo: -$3.20M

Near-term growth (yrs 1–5)(%)Rev: -85.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.12%

Computed WACC: 9.12%

Cost of equity (Re)10.67%(Rf 4.30% + β 1.16 × ERP 5.50%)

Cost of debt (Rd)2.28%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)82.55%

Debt weight (D/V)17.45%

Results

Intrinsic Value / share$-14.81

Current Price$0.50

Upside / Downside-3033.8%

Net Debt (used)-$1.29M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-15.23	$-18.38	$-22.05	$-26.29	$-31.18
8.0%	$-12.46	$-14.99	$-17.94	$-21.34	$-25.26
9.0%	$-10.53	$-12.65	$-15.10	$-17.92	$-21.17
10.0%	$-9.12	$-10.93	$-13.01	$-15.42	$-18.18
11.0%	$-8.04	$-9.61	$-11.42	$-13.50	$-15.89

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-6.35

Book Value / share($)Yahoo: $0.38

Results

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

Graham Number—

Current Price$0.50

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.12%

Terminal growth rate(%)

Computed WACC: 9.12%

Cost of equity (Re)10.67%(Rf 4.30% + β 1.16 × ERP 5.50%)

Cost of debt (Rd)2.28%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)82.55%

Debt weight (D/V)17.45%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.50

Implied Near-term FCF Growth—

Historical Revenue Growth-85.6%

Historical Earnings Growth—

Base FCF (TTM)-$3.20M

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$0.50

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$1.29M

Results

Implied Equity Value / share$0.35

Current Price$0.50

Upside / Downside-29.9%

Implied EV$0

← Overview Financial Statements ← Companies