FNWB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($9.38)
DCF	$-26.75	-385.2%
Graham Number	—	—
Reverse DCF	—	—
DDM	$5.77	-38.5%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 73.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.52%

Computed WACC: 1.52%

Cost of equity (Re)7.42%(Rf 4.30% + β 0.57 × 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)20.55%

Debt weight (D/V)79.45%

Results

Intrinsic Value / share—

Current Price$9.38

Upside / Downside—

Net Debt (used)$239.47M

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

WACC \ Near-term	65.9%	69.9%	73.9%	77.9%	81.9%
7.0%	$-26.75	$-26.75	$-26.75	$-26.75	$-26.75
8.0%	$-26.75	$-26.75	$-26.75	$-26.75	$-26.75
9.0%	$-26.75	$-26.75	$-26.75	$-26.75	$-26.75
10.0%	$-26.75	$-26.75	$-26.75	$-26.75	$-26.75
11.0%	$-26.75	$-26.75	$-26.75	$-26.75	$-26.75

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.48

Book Value / share($)Yahoo: $16.47

Results

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

Graham Number—

Current Price$9.38

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.52%

Terminal growth rate(%)

Computed WACC: 1.52%

Cost of equity (Re)7.42%(Rf 4.30% + β 0.57 × 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)20.55%

Debt weight (D/V)79.45%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$9.38

Implied Near-term FCF Growth—

Historical Revenue Growth73.9%

Historical Earnings Growth—

Base FCF (TTM)—

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: $0.28

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$5.77

Current Price$9.38

Upside / Downside-38.5%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $239.47M

Results

Implied Equity Value / share$-26.75

Current Price$9.38

Upside / Downside-385.2%

Implied EV$0

← Overview Financial Statements ← Companies