ICMB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.91)
DCF	$-8.58	-394.4%
Graham Number	$5.83	+100.1%
Reverse DCF	—	—
DDM	$10.71	+267.6%
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: -36.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.64%

Computed WACC: 1.64%

Cost of equity (Re)6.62%(Rf 4.30% + β 0.42 × 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)24.78%

Debt weight (D/V)75.22%

Results

Intrinsic Value / share—

Current Price$2.91

Upside / Downside—

Net Debt (used)$123.70M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-8.58	$-8.58	$-8.58	$-8.58	$-8.58
8.0%	$-8.58	$-8.58	$-8.58	$-8.58	$-8.58
9.0%	$-8.58	$-8.58	$-8.58	$-8.58	$-8.58
10.0%	$-8.58	$-8.58	$-8.58	$-8.58	$-8.58
11.0%	$-8.58	$-8.58	$-8.58	$-8.58	$-8.58

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.30

Book Value / share($)Yahoo: $5.04

Results

Graham Number$5.83

Current Price$2.91

Margin of Safety+100.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.64%

Terminal growth rate(%)

Computed WACC: 1.64%

Cost of equity (Re)6.62%(Rf 4.30% + β 0.42 × 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)24.78%

Debt weight (D/V)75.22%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.91

Implied Near-term FCF Growth—

Historical Revenue Growth-36.4%

Historical Earnings Growth—

Base FCF (TTM)—

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: $0.52

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$10.71

Current Price$2.91

Upside / Downside+267.6%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $123.70M

Results

Implied Equity Value / share$-8.58

Current Price$2.91

Upside / Downside-394.4%

Implied EV$0

← Overview Financial Statements ← Companies