FUBO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.17)
DCF	$0.11	-90.6%
Graham Number	$2.37	+102.9%
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: 40.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.42%

Computed WACC: 8.42%

Cost of equity (Re)16.85%(Rf 4.30% + β 2.28 × 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)49.95%

Debt weight (D/V)50.05%

Results

Intrinsic Value / share$0.11

Current Price$1.17

Upside / Downside-90.6%

Net Debt (used)-$38.89M

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

WACC \ Near-term	32.0%	36.0%	40.0%	44.0%	48.0%
7.0%	$0.11	$0.11	$0.11	$0.11	$0.11
8.0%	$0.11	$0.11	$0.11	$0.11	$0.11
9.0%	$0.11	$0.11	$0.11	$0.11	$0.11
10.0%	$0.11	$0.11	$0.11	$0.11	$0.11
11.0%	$0.11	$0.11	$0.11	$0.11	$0.11

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.32

Book Value / share($)Yahoo: $0.78

Results

Graham Number$2.37

Current Price$1.17

Margin of Safety+102.9%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.42%

Terminal growth rate(%)

Computed WACC: 8.42%

Cost of equity (Re)16.85%(Rf 4.30% + β 2.28 × 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)49.95%

Debt weight (D/V)50.05%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.17

Implied Near-term FCF Growth—

Historical Revenue Growth40.0%

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: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$38.89M

Results

Implied Equity Value / share$0.11

Current Price$1.17

Upside / Downside-90.6%

Implied EV$0

← Overview Financial Statements ← Companies