Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($3.32)
DCF
$-0.37
-111.2%
Graham Number
—
—
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$4.94
+48.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: -$344,000
Rev: 4.4% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-0.37
Current Price$3.32
Upside / Downside-111.2%
Net Debt (used)$1.25M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-0.37
$-0.44
$-0.51
$-0.59
$-0.69
8.0%
$-0.32
$-0.37
$-0.43
$-0.50
$-0.57
9.0%
$-0.28
$-0.32
$-0.37
$-0.43
$-0.49
10.0%
$-0.25
$-0.29
$-0.33
$-0.38
$-0.43
11.0%
$-0.23
$-0.26
$-0.30
$-0.34
$-0.39
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.20
Yahoo: $3.52
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$3.32
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$3.32
Implied Near-term FCF Growth—
Historical Revenue Growth4.4%
Historical Earnings Growth—
Base FCF (TTM)-$344,000
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
Yahoo: —
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$3.32
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $3.08M
Current: 31.9×
Default: $1.25M
Results
Implied Equity Value / share$4.94
Current Price$3.32
Upside / Downside+48.8%
Implied EV$98.31M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)