EVEX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.13)
DCF	$-5.22	-266.8%
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: -$117.39M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.25%

Computed WACC: 8.25%

Cost of equity (Re)8.95%(Rf 4.30% + β 0.85 × ERP 5.50%)

Cost of debt (Rd)4.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)86.64%

Debt weight (D/V)13.36%

Results

Intrinsic Value / share$-6.00

Current Price$3.13

Upside / Downside-291.8%

Net Debt (used)-$241.99M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-5.27	$-6.48	$-7.88	$-9.51	$-11.38
8.0%	$-4.21	$-5.18	$-6.31	$-7.61	$-9.12
9.0%	$-3.48	$-4.28	$-5.22	$-6.30	$-7.55
10.0%	$-2.94	$-3.63	$-4.42	$-5.35	$-6.40
11.0%	$-2.52	$-3.12	$-3.81	$-4.61	$-5.53

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.66

Book Value / share($)Yahoo: $0.53

Results

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

Graham Number—

Current Price$3.13

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.25%

Terminal growth rate(%)

Computed WACC: 8.25%

Cost of equity (Re)8.95%(Rf 4.30% + β 0.85 × ERP 5.50%)

Cost of debt (Rd)4.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)86.64%

Debt weight (D/V)13.36%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$3.13

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$117.39M

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$3.13

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$197.66M

Target EV/EBITDA multipleCurrent: -4.3×

Net Debt($B)Default: -$241.99M

Results

Implied Equity Value / share$3.13

Current Price$3.13

Upside / Downside-0.0%

Implied EV$848.14M

← Overview Financial Statements ← Companies