ENTA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($14.51)
DCF	$-1.09	-107.5%
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: -$1.04M

Near-term growth (yrs 1–5)(%)Rev: 9.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.67%

Computed WACC: 6.67%

Cost of equity (Re)9.72%(Rf 4.30% + β 0.99 × 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)68.55%

Debt weight (D/V)31.45%

Results

Intrinsic Value / share$-1.59

Current Price$14.51

Upside / Downside-110.9%

Net Debt (used)$7.33M

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

WACC \ Near-term	1.8%	5.8%	9.8%	13.8%	17.8%
7.0%	$-1.12	$-1.29	$-1.48	$-1.71	$-1.97
8.0%	$-0.96	$-1.09	$-1.25	$-1.43	$-1.64
9.0%	$-0.85	$-0.96	$-1.09	$-1.24	$-1.41
10.0%	$-0.77	$-0.86	$-0.97	$-1.10	$-1.24
11.0%	$-0.70	$-0.79	$-0.88	$-0.99	$-1.11

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.21

Book Value / share($)Yahoo: $4.36

Results

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

Graham Number—

Current Price$14.51

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.67%

Terminal growth rate(%)

Computed WACC: 6.67%

Cost of equity (Re)9.72%(Rf 4.30% + β 0.99 × 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)68.55%

Debt weight (D/V)31.45%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$14.51

Implied Near-term FCF Growth—

Historical Revenue Growth9.8%

Historical Earnings Growth—

Base FCF (TTM)-$1.04M

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$14.51

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$68.13M

Target EV/EBITDA multipleCurrent: -6.2×

Net Debt($B)Default: $7.33M

Results

Implied Equity Value / share$14.30

Current Price$14.51

Upside / Downside-1.5%

Implied EV$422.28M

← Overview Financial Statements ← Companies