ESHA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($11.84)
DCF	$0.38	-96.8%
Graham Number	—	—
Reverse DCF	—	implied g: 72.3%
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: $76,910

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.87%

Computed WACC: 2.87%

Cost of equity (Re)2.87%(Rf 4.30% + β -0.26 × 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)100.00%

Debt weight (D/V)0.00%

Results

Intrinsic Value / share$6.20

Current Price$11.84

Upside / Downside-47.6%

Net Debt (used)-$135,578

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$0.38	$0.46	$0.54	$0.63	$0.74
8.0%	$0.32	$0.38	$0.45	$0.52	$0.61
9.0%	$0.28	$0.33	$0.38	$0.45	$0.52
10.0%	$0.25	$0.29	$0.33	$0.39	$0.45
11.0%	$0.22	$0.26	$0.30	$0.35	$0.40

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.47

Book Value / share($)Yahoo: $-0.59

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$11.84

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.87%

Terminal growth rate(%)

Computed WACC: 2.87%

Cost of equity (Re)2.87%(Rf 4.30% + β -0.26 × 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)100.00%

Debt weight (D/V)0.00%

Results

Current Price$11.84

Implied Near-term FCF Growth14.4%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$76,910

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$11.84

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$135,578

Results

Implied Equity Value / share$0.03

Current Price$11.84

Upside / Downside-99.7%

Implied EV$0

← Overview Financial Statements ← Companies