Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($0.84)
DCF
$-47.97
-5840.7%
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
Yahoo: -$24.59M
Rev: -82.6% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-47.97
Current Price$0.84
Upside / Downside-5840.7%
Net Debt (used)-$13.44M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-48.40
$-58.50
$-70.25
$-83.85
$-99.51
8.0%
$-39.51
$-47.64
$-57.08
$-68.00
$-80.55
9.0%
$-33.36
$-40.12
$-47.97
$-57.04
$-67.45
10.0%
$-28.84
$-34.61
$-41.30
$-49.01
$-57.85
11.0%
$-25.37
$-30.39
$-36.19
$-42.87
$-50.53
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-1.10
Yahoo: $0.13
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$0.84
Margin of Safety—
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$0.84
Implied Near-term FCF Growth—
Historical Revenue Growth-82.6%
Historical Earnings Growth—
Base FCF (TTM)-$24.59M
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
Yahoo: —
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.