GRWG — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.11)
DCF	$1.25	+12.5%
Graham Number	—	—
Reverse DCF	—	implied g: 2.4%
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: $3.32M

Near-term growth (yrs 1–5)(%)Rev: -5.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.82%

Computed WACC: 11.82%

Cost of equity (Re)17.51%(Rf 4.30% + β 2.40 × 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)67.55%

Debt weight (D/V)32.45%

Results

Intrinsic Value / share$0.95

Current Price$1.11

Upside / Downside-14.4%

Net Debt (used)-$16.39M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$1.26	$1.46	$1.69	$1.95	$2.26
8.0%	$1.08	$1.24	$1.43	$1.64	$1.89
9.0%	$0.96	$1.09	$1.25	$1.43	$1.63
10.0%	$0.87	$0.99	$1.12	$1.27	$1.44
11.0%	$0.80	$0.90	$1.02	$1.15	$1.30

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.67

Book Value / share($)Yahoo: $1.75

Results

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

Graham Number—

Current Price$1.11

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.82%

Terminal growth rate(%)

Computed WACC: 11.82%

Cost of equity (Re)17.51%(Rf 4.30% + β 2.40 × 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)67.55%

Debt weight (D/V)32.45%

Results

Current Price$1.11

Implied Near-term FCF Growth8.9%

Historical Revenue Growth-5.5%

Historical Earnings Growth—

Base FCF (TTM)$3.32M

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$1.11

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$17.79M

Target EV/EBITDA multipleCurrent: -2.8×

Net Debt($B)Default: -$16.39M

Results

Implied Equity Value / share$1.11

Current Price$1.11

Upside / Downside-0.0%

Implied EV$50.03M

← Overview Financial Statements ← Companies