Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($9.96)
DCF
$0.02
-99.8%
Graham Number
$16.60
+66.7%
Reverse DCF
—
—
DDM
$21.01
+111.0%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 2.8% / EPS: -38.0%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.02
Current Price$9.96
Upside / Downside-99.8%
Net Debt (used)-$351,893
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$0.02
$0.02
$0.02
$0.02
$0.02
8.0%
$0.02
$0.02
$0.02
$0.02
$0.02
9.0%
$0.02
$0.02
$0.02
$0.02
$0.02
10.0%
$0.02
$0.02
$0.02
$0.02
$0.02
11.0%
$0.02
$0.02
$0.02
$0.02
$0.02
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.17
Yahoo: $10.47
Results
Graham Number$16.60
Current Price$9.96
Margin of Safety+66.7%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$9.96
Implied Near-term FCF Growth—
Historical Revenue Growth2.8%
Historical Earnings Growth-38.0%
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.