Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($9.38)
DCF
$361.27
+3751.5%
Graham Number
—
—
Reverse DCF
—
implied g: -12.1%
DDM
—
—
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $9.07M
Rev: 56.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$361.27
Current Price$9.38
Upside / Downside+3751.5%
Net Debt (used)-$10.04M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
48.8%
52.8%
56.8%
60.8%
64.8%
7.0%
$444.97
$507.14
$576.13
$652.48
$736.76
8.0%
$346.60
$394.83
$448.35
$507.56
$572.92
9.0%
$279.56
$318.30
$361.27
$408.81
$461.28
10.0%
$231.24
$263.14
$298.52
$337.66
$380.84
11.0%
$194.97
$221.74
$251.43
$284.26
$320.48
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-4.16
Yahoo: $1.17
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$9.38
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$9.38
Implied Near-term FCF Growth-12.1%
Historical Revenue Growth56.8%
Historical Earnings Growth—
Base FCF (TTM)$9.07M
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
Yahoo: —
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.