ITRM — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.18)
DCF	$-4.99	-2904.8%
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: -$13.85M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.58%

Computed WACC: 4.58%

Cost of equity (Re)20.86%(Rf 4.30% + β 3.01 × 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)21.94%

Debt weight (D/V)78.06%

Results

Intrinsic Value / share$-14.81

Current Price$0.18

Upside / Downside-8424.5%

Net Debt (used)$22.73M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-5.03	$-5.96	$-7.04	$-8.30	$-9.74
8.0%	$-4.21	$-4.96	$-5.83	$-6.83	$-7.99
9.0%	$-3.64	$-4.27	$-4.99	$-5.82	$-6.78
10.0%	$-3.23	$-3.76	$-4.37	$-5.08	$-5.90
11.0%	$-2.91	$-3.37	$-3.90	$-4.52	$-5.23

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.72

Book Value / share($)Yahoo: $-0.15

Results

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

Graham Number—

Current Price$0.18

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.58%

Terminal growth rate(%)

Computed WACC: 4.58%

Cost of equity (Re)20.86%(Rf 4.30% + β 3.01 × 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)21.94%

Debt weight (D/V)78.06%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.18

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$13.85M

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$0.18

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$19.32M

Target EV/EBITDA multipleCurrent: -1.9×

Net Debt($B)Default: $22.73M

Results

Implied Equity Value / share$0.28

Current Price$0.18

Upside / Downside+57.3%

Implied EV$37.64M

← Overview Financial Statements ← Companies