FRGT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.17)
DCF	$-1.93	-265.2%
Graham Number	$19.11	+1533.5%
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: —

Near-term growth (yrs 1–5)(%)Rev: 30.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 13.48%

Computed WACC: 13.48%

Cost of equity (Re)8.80%(Rf 4.30% + β 0.82 × ERP 5.50%)

Cost of debt (Rd)20.33%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)35.57%

Debt weight (D/V)64.43%

Results

Intrinsic Value / share$-1.93

Current Price$1.17

Upside / Downside-265.2%

Net Debt (used)$3.02M

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

WACC \ Near-term	22.2%	26.2%	30.2%	34.2%	38.2%
7.0%	$-1.93	$-1.93	$-1.93	$-1.93	$-1.93
8.0%	$-1.93	$-1.93	$-1.93	$-1.93	$-1.93
9.0%	$-1.93	$-1.93	$-1.93	$-1.93	$-1.93
10.0%	$-1.93	$-1.93	$-1.93	$-1.93	$-1.93
11.0%	$-1.93	$-1.93	$-1.93	$-1.93	$-1.93

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $53.40

Book Value / share($)Yahoo: $0.30

Results

Graham Number$19.11

Current Price$1.17

Margin of Safety+1533.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 13.48%

Terminal growth rate(%)

Computed WACC: 13.48%

Cost of equity (Re)8.80%(Rf 4.30% + β 0.82 × ERP 5.50%)

Cost of debt (Rd)20.33%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)35.57%

Debt weight (D/V)64.43%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.17

Implied Near-term FCF Growth—

Historical Revenue Growth30.2%

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: —

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$1.17

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$5.26M

Target EV/EBITDA multipleCurrent: -5.2×

Net Debt($B)Default: $3.02M

Results

Implied Equity Value / share$15.48

Current Price$1.17

Upside / Downside+1223.3%

Implied EV$27.24M

← Overview Financial Statements ← Companies