GWH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.61)
DCF	$-18.66	-1258.8%
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: -$32.74M

Near-term growth (yrs 1–5)(%)Rev: -40.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.31%

Computed WACC: 12.31%

Cost of equity (Re)12.42%(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)99.12%

Debt weight (D/V)0.88%

Results

Intrinsic Value / share$-12.26

Current Price$1.61

Upside / Downside-861.3%

Net Debt (used)-$3.10M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-18.82	$-22.64	$-27.09	$-32.24	$-38.18
8.0%	$-15.45	$-18.53	$-22.11	$-26.24	$-31.00
9.0%	$-13.12	$-15.68	$-18.66	$-22.09	$-26.03
10.0%	$-11.41	$-13.59	$-16.13	$-19.05	$-22.40
11.0%	$-10.09	$-12.00	$-14.19	$-16.72	$-19.62

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-5.05

Book Value / share($)Yahoo: $-0.12

Results

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

Graham Number—

Current Price$1.61

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.31%

Terminal growth rate(%)

Computed WACC: 12.31%

Cost of equity (Re)12.42%(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)99.12%

Debt weight (D/V)0.88%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.61

Implied Near-term FCF Growth—

Historical Revenue Growth-40.4%

Historical Earnings Growth—

Base FCF (TTM)-$32.74M

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$1.61

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$57.02M

Target EV/EBITDA multipleCurrent: -0.5×

Net Debt($B)Default: -$3.10M

Results

Implied Equity Value / share$1.03

Current Price$1.61

Upside / Downside-35.9%

Implied EV$28.51M

← Overview Financial Statements ← Companies