GAME — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.30)
DCF	$-1.60	-624.9%
Graham Number	—	—
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: -$3.42M

Near-term growth (yrs 1–5)(%)Rev: 21.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.20%

Computed WACC: 8.20%

Cost of equity (Re)8.64%(Rf 4.30% + β 0.79 × 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)94.82%

Debt weight (D/V)5.18%

Results

Intrinsic Value / share$-1.87

Current Price$0.30

Upside / Downside-713.0%

Net Debt (used)-$4.43M

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

WACC \ Near-term	13.6%	17.6%	21.6%	25.6%	29.6%
7.0%	$-1.76	$-2.08	$-2.45	$-2.88	$-3.36
8.0%	$-1.40	$-1.65	$-1.95	$-2.28	$-2.66
9.0%	$-1.15	$-1.36	$-1.60	$-1.87	$-2.18
10.0%	$-0.97	$-1.14	$-1.35	$-1.57	$-1.83
11.0%	$-0.83	$-0.98	$-1.15	$-1.35	$-1.57

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.24

Book Value / share($)Yahoo: $0.75

Results

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

Graham Number—

Current Price$0.30

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.20%

Terminal growth rate(%)

Computed WACC: 8.20%

Cost of equity (Re)8.64%(Rf 4.30% + β 0.79 × 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)94.82%

Debt weight (D/V)5.18%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.30

Implied Near-term FCF Growth—

Historical Revenue Growth21.6%

Historical Earnings Growth—

Base FCF (TTM)-$3.42M

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$0.30

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$22.98M

Target EV/EBITDA multipleCurrent: -1.3×

Net Debt($B)Default: -$4.43M

Results

Implied Equity Value / share$0.37

Current Price$0.30

Upside / Downside+22.4%

Implied EV$30.93M

← Overview Financial Statements ← Companies