EWTX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($29.09)
DCF	$-9.51	-132.7%
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

Base FCF($B)Yahoo: -$87.34M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.75%

Computed WACC: 5.75%

Cost of equity (Re)5.76%(Rf 4.30% + β 0.27 × 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)99.87%

Debt weight (D/V)0.13%

Results

Intrinsic Value / share$-24.18

Current Price$29.09

Upside / Downside-183.1%

Net Debt (used)-$526.12M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-9.64	$-12.59	$-16.03	$-20.01	$-24.59
8.0%	$-7.04	$-9.42	$-12.18	$-15.37	$-19.04
9.0%	$-5.24	$-7.22	$-9.51	$-12.16	$-15.21
10.0%	$-3.92	$-5.60	$-7.56	$-9.82	$-12.40
11.0%	$-2.90	$-4.37	$-6.07	$-8.02	$-10.26

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.57

Book Value / share($)Yahoo: $4.92

Results

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

Graham Number—

Current Price$29.09

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.75%

Terminal growth rate(%)

Computed WACC: 5.75%

Cost of equity (Re)5.76%(Rf 4.30% + β 0.27 × 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)99.87%

Debt weight (D/V)0.13%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$29.09

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$87.34M

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$29.09

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$189.32M

Target EV/EBITDA multipleCurrent: -14.0×

Net Debt($B)Default: -$526.12M

Results

Implied Equity Value / share$30.09

Current Price$29.09

Upside / Downside+3.4%

Implied EV$2.66B

← Overview Financial Statements ← Companies