GEG — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.02)
DCF	$2.91	+43.8%
Graham Number	—	—
Reverse DCF	—	implied g: -8.3%
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: $3.03M

Near-term growth (yrs 1–5)(%)Rev: -14.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.14%

Computed WACC: 6.14%

Cost of equity (Re)7.07%(Rf 4.30% + β 0.50 × ERP 5.50%)

Cost of debt (Rd)6.55%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)51.03%

Debt weight (D/V)48.97%

Results

Intrinsic Value / share$4.20

Current Price$2.02

Upside / Downside+107.9%

Net Debt (used)-$41.86M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$2.92	$3.25	$3.64	$4.08	$4.60
8.0%	$2.63	$2.89	$3.20	$3.56	$3.98
9.0%	$2.42	$2.65	$2.91	$3.20	$3.54
10.0%	$2.28	$2.47	$2.69	$2.94	$3.23
11.0%	$2.16	$2.33	$2.52	$2.74	$2.99

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.49

Book Value / share($)Yahoo: $1.79

Results

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

Graham Number—

Current Price$2.02

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.14%

Terminal growth rate(%)

Computed WACC: 6.14%

Cost of equity (Re)7.07%(Rf 4.30% + β 0.50 × ERP 5.50%)

Cost of debt (Rd)6.55%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)51.03%

Debt weight (D/V)48.97%

Results

Current Price$2.02

Implied Near-term FCF Growth-15.9%

Historical Revenue Growth-14.1%

Historical Earnings Growth—

Base FCF (TTM)$3.03M

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$2.02

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$10.64M

Target EV/EBITDA multipleCurrent: -2.7×

Net Debt($B)Default: -$41.86M

Results

Implied Equity Value / share$2.16

Current Price$2.02

Upside / Downside+6.9%

Implied EV$28.86M

← Overview Financial Statements ← Companies