INDP — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.10)
DCF	$-70.20	-3442.7%
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: -$9.30M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.78%

Computed WACC: 9.78%

Cost of equity (Re)9.80%(Rf 4.30% + β 1.00 × 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)99.82%

Debt weight (D/V)0.18%

Results

Intrinsic Value / share$-62.31

Current Price$2.10

Upside / Downside-3067.0%

Net Debt (used)-$5.82M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-70.82	$-85.67	$-102.94	$-122.93	$-145.95
8.0%	$-57.76	$-69.71	$-83.59	$-99.63	$-118.09
9.0%	$-48.71	$-58.66	$-70.20	$-83.52	$-98.82
10.0%	$-42.06	$-50.55	$-60.38	$-71.71	$-84.72
11.0%	$-36.97	$-44.35	$-52.88	$-62.69	$-73.95

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-29.03

Book Value / share($)Yahoo: $2.81

Results

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

Graham Number—

Current Price$2.10

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.78%

Terminal growth rate(%)

Computed WACC: 9.78%

Cost of equity (Re)9.80%(Rf 4.30% + β 1.00 × 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)99.82%

Debt weight (D/V)0.18%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.10

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$9.30M

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$2.10

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$15.85M

Target EV/EBITDA multipleCurrent: 0.1×

Net Debt($B)Default: -$5.82M

Results

Implied Equity Value / share$1.64

Current Price$2.10

Upside / Downside-21.9%

Implied EV-$2.14M

← Overview Financial Statements ← Companies