EQ — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.83)
DCF	$-3.32	-280.9%
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: -$13.36M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.26%

Computed WACC: 14.26%

Cost of equity (Re)14.35%(Rf 4.30% + β 1.83 × 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)99.34%

Debt weight (D/V)0.66%

Results

Intrinsic Value / share$-1.58

Current Price$1.83

Upside / Downside-186.0%

Net Debt (used)-$32.38M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.35	$-4.14	$-5.05	$-6.11	$-7.33
8.0%	$-2.66	$-3.29	$-4.03	$-4.88	$-5.85
9.0%	$-2.18	$-2.71	$-3.32	$-4.02	$-4.83
10.0%	$-1.83	$-2.28	$-2.80	$-3.40	$-4.09
11.0%	$-1.56	$-1.95	$-2.40	$-2.92	$-3.52

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.58

Book Value / share($)Yahoo: $0.51

Results

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

Graham Number—

Current Price$1.83

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.26%

Terminal growth rate(%)

Computed WACC: 14.26%

Cost of equity (Re)14.35%(Rf 4.30% + β 1.83 × 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)99.34%

Debt weight (D/V)0.66%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.83

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$13.36M

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$1.83

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$24.24M

Target EV/EBITDA multipleCurrent: -3.5×

Net Debt($B)Default: -$32.38M

Results

Implied Equity Value / share$1.92

Current Price$1.83

Upside / Downside+4.6%

Implied EV$84.53M

← Overview Financial Statements ← Companies