FRST — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($13.36)
DCF	$-2.31	-117.3%
Graham Number	$30.97	+131.8%
Reverse DCF	—	—
DDM	$8.24	-38.3%
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: 1262.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.19%

Computed WACC: 5.19%

Cost of equity (Re)8.35%(Rf 4.30% + β 0.74 × 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)62.16%

Debt weight (D/V)37.84%

Results

Intrinsic Value / share$-2.31

Current Price$13.36

Upside / Downside-117.3%

Net Debt (used)$57.06M

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

WACC \ Near-term	1254.6%	1258.6%	1262.6%	1266.6%	1270.6%
7.0%	$-2.31	$-2.31	$-2.31	$-2.31	$-2.31
8.0%	$-2.31	$-2.31	$-2.31	$-2.31	$-2.31
9.0%	$-2.31	$-2.31	$-2.31	$-2.31	$-2.31
10.0%	$-2.31	$-2.31	$-2.31	$-2.31	$-2.31
11.0%	$-2.31	$-2.31	$-2.31	$-2.31	$-2.31

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $2.49

Book Value / share($)Yahoo: $17.12

Results

Graham Number$30.97

Current Price$13.36

Margin of Safety+131.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.19%

Terminal growth rate(%)

Computed WACC: 5.19%

Cost of equity (Re)8.35%(Rf 4.30% + β 0.74 × 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)62.16%

Debt weight (D/V)37.84%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$13.36

Implied Near-term FCF Growth—

Historical Revenue Growth1262.6%

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: $0.40

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$8.24

Current Price$13.36

Upside / Downside-38.3%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $57.06M

Results

Implied Equity Value / share$-2.31

Current Price$13.36

Upside / Downside-117.3%

Implied EV$0

← Overview Financial Statements ← Companies