GRI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.54)
DCF	$-60.80	-2493.5%
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: -$5.47M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: -2.28%

Computed WACC: -2.28%

Cost of equity (Re)-2.32%(Rf 4.30% + β -1.20 × 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)98.10%

Debt weight (D/V)1.90%

Results

Intrinsic Value / share—

Current Price$2.54

Upside / Downside—

Net Debt (used)-$8.16M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-61.37	$-74.92	$-90.68	$-108.93	$-129.94
8.0%	$-49.44	$-60.35	$-73.02	$-87.66	$-104.51
9.0%	$-41.18	$-50.26	$-60.80	$-72.95	$-86.93
10.0%	$-35.11	$-42.86	$-51.83	$-62.18	$-74.05
11.0%	$-30.47	$-37.20	$-44.99	$-53.95	$-64.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-121.80

Book Value / share($)Yahoo: $12.07

Results

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

Graham Number—

Current Price$2.54

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: -2.28%

Terminal growth rate(%)

Computed WACC: -2.28%

Cost of equity (Re)-2.32%(Rf 4.30% + β -1.20 × 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)98.10%

Debt weight (D/V)1.90%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.54

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$5.47M

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$2.54

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.97M

Target EV/EBITDA multipleCurrent: 0.4×

Net Debt($B)Default: -$8.16M

Results

Implied Equity Value / share$2.54

Current Price$2.54

Upside / Downside-0.1%

Implied EV-$4.49M

← Overview Financial Statements ← Companies