IPWR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.48)
DCF	$-4770126369525042.00	-137198756601617728.0%
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: -$5.84M

Near-term growth (yrs 1–5)(%)Rev: 4313.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.46%

Computed WACC: 9.46%

Cost of equity (Re)9.60%(Rf 4.30% + β 0.96 × 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)98.59%

Debt weight (D/V)1.41%

Results

Intrinsic Value / share$-4290091124278683.50

Current Price$3.48

Upside / Downside-123391944439676928.0%

Net Debt (used)-$7.97M

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

WACC \ Near-term	4305.4%	4309.4%	4313.4%	4317.4%	4321.4%
7.0%	$-8058816265123186.00	$-8095468846006796.00	$-8132254666443480.00	$-8169174089368116.00	$-8206227478374061.00
8.0%	$-6066851307711908.00	$-6094444163901456.00	$-6122137325710365.00	$-6149931066363866.00	$-6177825659582905.00
9.0%	$-4727049699028137.00	$-4748548957198235.00	$-4770126369525036.00	$-4791782148894792.00	$-4813516508580001.00
10.0%	$-3775277132676322.50	$-3792447601130331.50	$-3809680487713915.50	$-3826975962449529.00	$-3844334195668104.50
11.0%	$-3071997709631462.00	$-3085969568625999.50	$-3099992218157057.00	$-3114065796574372.00	$-3128190442478691.50

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.24

Book Value / share($)Yahoo: $1.18

Results

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

Graham Number—

Current Price$3.48

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.46%

Terminal growth rate(%)

Computed WACC: 9.46%

Cost of equity (Re)9.60%(Rf 4.30% + β 0.96 × 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)98.59%

Debt weight (D/V)1.41%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$3.48

Implied Near-term FCF Growth—

Historical Revenue Growth4313.4%

Historical Earnings Growth—

Base FCF (TTM)-$5.84M

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$3.48

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.38M

Target EV/EBITDA multipleCurrent: -2.0×

Net Debt($B)Default: -$7.97M

Results

Implied Equity Value / share$3.58

Current Price$3.48

Upside / Downside+2.9%

Implied EV$22.54M

← Overview Financial Statements ← Companies