GDRX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.10)
DCF	$11.06	+425.3%
Graham Number	$1.81	-14.2%
Reverse DCF	—	implied g: -13.0%
DDM	—	—
EV/EBITDA	$7.00	+232.5%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $82.43M

Near-term growth (yrs 1–5)(%)Rev: -1.9% / EPS: -9.7%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.41%

Computed WACC: 7.41%

Cost of equity (Re)12.90%(Rf 4.30% + β 1.56 × 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)57.40%

Debt weight (D/V)42.60%

Results

Intrinsic Value / share$15.55

Current Price$2.10

Upside / Downside+638.9%

Net Debt (used)$280.99M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$11.17	$13.97	$17.23	$21.00	$25.34
8.0%	$8.71	$10.96	$13.58	$16.61	$20.08
9.0%	$7.01	$8.88	$11.06	$13.57	$16.45
10.0%	$5.75	$7.35	$9.21	$11.34	$13.79
11.0%	$4.79	$6.18	$7.79	$9.64	$11.76

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.08

Book Value / share($)Yahoo: $1.81

Results

Graham Number$1.81

Current Price$2.10

Margin of Safety-14.2%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.41%

Terminal growth rate(%)

Computed WACC: 7.41%

Cost of equity (Re)12.90%(Rf 4.30% + β 1.56 × 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)57.40%

Debt weight (D/V)42.60%

Results

Current Price$2.10

Implied Near-term FCF Growth-16.5%

Historical Revenue Growth-1.9%

Historical Earnings Growth-9.7%

Base FCF (TTM)$82.43M

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$2.10

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $192.19M

Target EV/EBITDA multipleCurrent: 5.3×

Net Debt($B)Default: $280.99M

Results

Implied Equity Value / share$7.00

Current Price$2.10

Upside / Downside+232.5%

Implied EV$1.02B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.72B	-$719.01M	$280.99M	$1.28B	$2.28B
1.3x	$18.67	$9.19	$-0.29	$-9.77	$-19.25
3.3x	$22.32	$12.84	$3.35	$-6.13	$-15.61
5.3x	$25.96	$16.48	$7.00	$-2.48	$-11.96
7.3x	$29.61	$20.13	$10.64	$1.16	$-8.32
9.3x	$33.25	$23.77	$14.29	$4.81	$-4.67

← Overview Financial Statements ← Companies