Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($9.23)
DCF
$0.02
-99.8%
Graham Number
$14.39
+55.8%
Reverse DCF
—
—
DDM
$16.48
+78.5%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -24.0% / EPS: -8.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.02
Current Price$9.23
Upside / Downside-99.8%
Net Debt (used)-$1.94M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$0.02
$0.02
$0.02
$0.02
$0.02
8.0%
$0.02
$0.02
$0.02
$0.02
$0.02
9.0%
$0.02
$0.02
$0.02
$0.02
$0.02
10.0%
$0.02
$0.02
$0.02
$0.02
$0.02
11.0%
$0.02
$0.02
$0.02
$0.02
$0.02
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.97
Yahoo: $9.48
Results
Graham Number$14.39
Current Price$9.23
Margin of Safety+55.8%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$9.23
Implied Near-term FCF Growth—
Historical Revenue Growth-24.0%
Historical Earnings Growth-8.3%
Base FCF (TTM)—
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.