EYPT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($17.79)
DCF	$-24.29	-236.5%
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: -$124.84M

Near-term growth (yrs 1–5)(%)Rev: -90.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.94%

Computed WACC: 13.94%

Cost of equity (Re)14.16%(Rf 4.30% + β 1.79 × 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)98.45%

Debt weight (D/V)1.55%

Results

Intrinsic Value / share$-12.74

Current Price$17.79

Upside / Downside-171.6%

Net Debt (used)-$180.76M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-24.52	$-29.92	$-36.20	$-43.47	$-51.84
8.0%	$-19.77	$-24.11	$-29.16	$-35.00	$-41.71
9.0%	$-16.47	$-20.09	$-24.29	$-29.14	$-34.70
10.0%	$-14.06	$-17.14	$-20.72	$-24.84	$-29.57
11.0%	$-12.21	$-14.89	$-17.99	$-21.56	$-25.66

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.00

Book Value / share($)Yahoo: $2.88

Results

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

Graham Number—

Current Price$17.79

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.94%

Terminal growth rate(%)

Computed WACC: 13.94%

Cost of equity (Re)14.16%(Rf 4.30% + β 1.79 × 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)98.45%

Debt weight (D/V)1.55%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$17.79

Implied Near-term FCF Growth—

Historical Revenue Growth-90.8%

Historical Earnings Growth—

Base FCF (TTM)-$124.84M

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$17.79

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$216.25M

Target EV/EBITDA multipleCurrent: -6.2×

Net Debt($B)Default: -$180.76M

Results

Implied Equity Value / share$18.34

Current Price$17.79

Upside / Downside+3.1%

Implied EV$1.34B

← Overview Financial Statements ← Companies