EUDA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.87)
DCF	$-30.22	-3564.3%
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: -$3.35M

Near-term growth (yrs 1–5)(%)Rev: 60.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.23%

Computed WACC: 3.23%

Cost of equity (Re)3.45%(Rf 4.30% + β -0.15 × 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)93.52%

Debt weight (D/V)6.48%

Results

Intrinsic Value / share$-366.53

Current Price$0.87

Upside / Downside-42114.1%

Net Debt (used)$2.11M

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

WACC \ Near-term	52.2%	56.2%	60.2%	64.2%	68.2%
7.0%	$-37.55	$-42.68	$-48.37	$-54.65	$-61.57
8.0%	$-29.19	$-33.17	$-37.58	$-42.44	$-47.80
9.0%	$-23.49	$-26.69	$-30.22	$-34.13	$-38.42
10.0%	$-19.39	$-22.02	$-24.93	$-28.14	$-31.67
11.0%	$-16.32	$-18.52	$-20.95	$-23.64	$-26.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.02

Book Value / share($)Yahoo: $-0.10

Results

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

Graham Number—

Current Price$0.87

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.23%

Terminal growth rate(%)

Computed WACC: 3.23%

Cost of equity (Re)3.45%(Rf 4.30% + β -0.15 × 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)93.52%

Debt weight (D/V)6.48%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.87

Implied Near-term FCF Growth—

Historical Revenue Growth60.2%

Historical Earnings Growth—

Base FCF (TTM)-$3.35M

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$0.87

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.99M

Target EV/EBITDA multipleCurrent: -19.2×

Net Debt($B)Default: $2.11M

Results

Implied Equity Value / share$0.96

Current Price$0.87

Upside / Downside+9.8%

Implied EV$38.31M

← Overview Financial Statements ← Companies