INGN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.18)
DCF	$-9.92	-260.5%
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: -$21.16M

Near-term growth (yrs 1–5)(%)Rev: 2.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.77%

Computed WACC: 12.77%

Cost of equity (Re)14.10%(Rf 4.30% + β 1.78 × 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)90.57%

Debt weight (D/V)9.43%

Results

Intrinsic Value / share$-4.84

Current Price$6.18

Upside / Downside-178.4%

Net Debt (used)-$102.10M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-10.04	$-12.83	$-16.08	$-19.83	$-24.16
8.0%	$-7.58	$-9.83	$-12.44	$-15.45	$-18.92
9.0%	$-5.88	$-7.75	$-9.92	$-12.43	$-15.30
10.0%	$-4.63	$-6.23	$-8.08	$-10.21	$-12.65
11.0%	$-3.68	$-5.06	$-6.67	$-8.51	$-10.63

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.00

Book Value / share($)Yahoo: $7.06

Results

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

Graham Number—

Current Price$6.18

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.77%

Terminal growth rate(%)

Computed WACC: 12.77%

Cost of equity (Re)14.10%(Rf 4.30% + β 1.78 × 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)90.57%

Debt weight (D/V)9.43%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.18

Implied Near-term FCF Growth—

Historical Revenue Growth2.0%

Historical Earnings Growth—

Base FCF (TTM)-$21.16M

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$6.18

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.55M

Target EV/EBITDA multipleCurrent: -6.9×

Net Debt($B)Default: -$102.10M

Results

Implied Equity Value / share$6.20

Current Price$6.18

Upside / Downside+0.3%

Implied EV$66.20M

← Overview Financial Statements ← Companies