HSCS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.66)
DCF	$-23.51	-983.9%
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: -$4.32M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 16.58%

Computed WACC: 16.58%

Cost of equity (Re)18.30%(Rf 4.30% + β 2.54 × 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)90.61%

Debt weight (D/V)9.39%

Results

Intrinsic Value / share$-10.54

Current Price$2.66

Upside / Downside-496.2%

Net Debt (used)-$1.07M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-23.72	$-28.58	$-34.24	$-40.79	$-48.33
8.0%	$-19.44	$-23.35	$-27.90	$-33.16	$-39.20
9.0%	$-16.47	$-19.73	$-23.51	$-27.88	$-32.89
10.0%	$-14.29	$-17.07	$-20.29	$-24.01	$-28.27
11.0%	$-12.63	$-15.04	$-17.84	$-21.05	$-24.74

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-6.56

Book Value / share($)Yahoo: $1.36

Results

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

Graham Number—

Current Price$2.66

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 16.58%

Terminal growth rate(%)

Computed WACC: 16.58%

Cost of equity (Re)18.30%(Rf 4.30% + β 2.54 × 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)90.61%

Debt weight (D/V)9.39%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.66

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$4.32M

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$2.66

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$8.21M

Target EV/EBITDA multipleCurrent: -0.9×

Net Debt($B)Default: -$1.07M

Results

Implied Equity Value / share$2.66

Current Price$2.66

Upside / Downside+0.0%

Implied EV$7.38M

← Overview Financial Statements ← Companies