GBR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.87)
DCF	$-0.53	-160.5%
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: -$167,875

Near-term growth (yrs 1–5)(%)Rev: 5.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.09%

Computed WACC: 10.09%

Cost of equity (Re)10.09%(Rf 4.30% + β 1.05 × 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)100.00%

Debt weight (D/V)0.00%

Results

Intrinsic Value / share$-0.44

Current Price$0.87

Upside / Downside-150.7%

Net Debt (used)-$307,000

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

WACC \ Near-term	-2.6%	1.4%	5.4%	9.4%	13.4%
7.0%	$-0.53	$-0.65	$-0.79	$-0.96	$-1.14
8.0%	$-0.43	$-0.52	$-0.64	$-0.77	$-0.91
9.0%	$-0.35	$-0.44	$-0.53	$-0.64	$-0.76
10.0%	$-0.30	$-0.37	$-0.45	$-0.54	$-0.64
11.0%	$-0.26	$-0.32	$-0.39	$-0.47	$-0.56

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.03

Book Value / share($)Yahoo: $0.87

Results

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

Graham Number—

Current Price$0.87

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.09%

Terminal growth rate(%)

Computed WACC: 10.09%

Cost of equity (Re)10.09%(Rf 4.30% + β 1.05 × 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)100.00%

Debt weight (D/V)0.00%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.87

Implied Near-term FCF Growth—

Historical Revenue Growth5.4%

Historical Earnings Growth—

Base FCF (TTM)-$167,875

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$0.87

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$246,000

Target EV/EBITDA multipleCurrent: -20.2×

Net Debt($B)Default: -$307,000

Results

Implied Equity Value / share$1.03

Current Price$0.87

Upside / Downside+18.1%

Implied EV$4.98M

← Overview Financial Statements ← Companies