GENK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.96)
DCF	$-83.18	-4343.7%
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: -$15.19M

Near-term growth (yrs 1–5)(%)Rev: 2.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.34%

Computed WACC: 3.34%

Cost of equity (Re)12.41%(Rf 4.30% + β 1.48 × 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)26.89%

Debt weight (D/V)73.11%

Results

Intrinsic Value / share$-429.32

Current Price$1.96

Upside / Downside-22004.3%

Net Debt (used)$170.75M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-83.61	$-93.96	$-105.99	$-119.92	$-135.96
8.0%	$-74.51	$-82.84	$-92.51	$-103.68	$-116.54
9.0%	$-68.20	$-75.14	$-83.18	$-92.46	$-103.12
10.0%	$-63.57	$-69.49	$-76.34	$-84.23	$-93.29
11.0%	$-60.03	$-65.17	$-71.11	$-77.95	$-85.79

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.26

Book Value / share($)Yahoo: $2.65

Results

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

Graham Number—

Current Price$1.96

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.34%

Terminal growth rate(%)

Computed WACC: 3.34%

Cost of equity (Re)12.41%(Rf 4.30% + β 1.48 × 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)26.89%

Debt weight (D/V)73.11%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.96

Implied Near-term FCF Growth—

Historical Revenue Growth2.7%

Historical Earnings Growth—

Base FCF (TTM)-$15.19M

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$1.96

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.17M

Target EV/EBITDA multipleCurrent: -175.9×

Net Debt($B)Default: $170.75M

Results

Implied Equity Value / share$6.56

Current Price$1.96

Upside / Downside+234.5%

Implied EV$205.23M

← Overview Financial Statements ← Companies