IMXI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($15.79)
DCF	$8.78	-44.4%
Graham Number	$12.05	-23.7%
Reverse DCF	—	implied g: 14.3%
DDM	—	—
EV/EBITDA	$15.79	+0.0%

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $16.55M

Near-term growth (yrs 1–5)(%)Rev: -9.9% / EPS: -68.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.56%

Computed WACC: 6.56%

Cost of equity (Re)9.09%(Rf 4.30% + β 0.87 × 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)72.15%

Debt weight (D/V)27.85%

Results

Intrinsic Value / share$14.73

Current Price$15.79

Upside / Downside-6.7%

Net Debt (used)$29.54M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$8.87	$10.86	$13.18	$15.87	$18.96
8.0%	$7.11	$8.72	$10.58	$12.74	$15.22
9.0%	$5.90	$7.23	$8.78	$10.57	$12.63
10.0%	$5.00	$6.14	$7.46	$8.99	$10.73
11.0%	$4.32	$5.31	$6.46	$7.78	$9.29

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.28

Book Value / share($)Yahoo: $5.04

Results

Graham Number$12.05

Current Price$15.79

Margin of Safety-23.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.56%

Terminal growth rate(%)

Computed WACC: 6.56%

Cost of equity (Re)9.09%(Rf 4.30% + β 0.87 × 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)72.15%

Debt weight (D/V)27.85%

Results

Current Price$15.79

Implied Near-term FCF Growth6.0%

Historical Revenue Growth-9.9%

Historical Earnings Growth-68.4%

Base FCF (TTM)$16.55M

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$15.79

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $97.18M

Target EV/EBITDA multipleCurrent: 5.1×

Net Debt($B)Default: $29.54M

Results

Implied Equity Value / share$15.79

Current Price$15.79

Upside / Downside+0.0%

Implied EV$498.80M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.97B	-$970.46M	$29.54M	$1.03B	$2.03B
1.1x	$70.01	$36.36	$2.71	$-30.94	$-64.59
3.1x	$76.55	$42.90	$9.25	$-24.40	$-58.05
5.1x	$83.09	$49.44	$15.79	$-17.86	$-51.51
7.1x	$89.63	$55.98	$22.33	$-11.32	$-44.97
9.1x	$96.17	$62.52	$28.87	$-4.78	$-38.43

← Overview Financial Statements ← Companies