EVGO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.77)
DCF	$-49.89	-1904.5%
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: -$63.96M

Near-term growth (yrs 1–5)(%)Rev: 36.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.61%

Computed WACC: 14.61%

Cost of equity (Re)19.10%(Rf 4.30% + β 2.69 × 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)76.48%

Debt weight (D/V)23.52%

Results

Intrinsic Value / share$-22.41

Current Price$2.77

Upside / Downside-910.6%

Net Debt (used)$80.58M

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

WACC \ Near-term	28.7%	32.7%	36.7%	40.7%	44.7%
7.0%	$-58.02	$-67.27	$-77.70	$-89.40	$-102.50
8.0%	$-45.83	$-53.08	$-61.24	$-70.40	$-80.64
9.0%	$-37.50	$-43.37	$-49.98	$-57.40	$-65.69
10.0%	$-31.46	$-36.34	$-41.83	$-47.99	$-54.87
11.0%	$-26.91	$-31.05	$-35.69	$-40.90	$-46.72

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.38

Book Value / share($)Yahoo: $-3.18

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$2.77

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.61%

Terminal growth rate(%)

Computed WACC: 14.61%

Cost of equity (Re)19.10%(Rf 4.30% + β 2.69 × 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)76.48%

Debt weight (D/V)23.52%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.77

Implied Near-term FCF Growth—

Historical Revenue Growth36.7%

Historical Earnings Growth—

Base FCF (TTM)-$63.96M

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$2.77

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$56.99M

Target EV/EBITDA multipleCurrent: -22.5×

Net Debt($B)Default: $80.58M

Results

Implied Equity Value / share$8.88

Current Price$2.77

Upside / Downside+221.0%

Implied EV$1.28B

← Overview Financial Statements ← Companies