Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($8.24)
DCF
$27051.42
+328193.9%
Graham Number
$11.86
+43.9%
Reverse DCF
—
implied g: 24.8%
DDM
$15.45
+87.5%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $74.43M
Rev: 228.5% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$27082.31
Current Price$8.24
Upside / Downside+328568.9%
Net Debt (used)$1.12B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
220.5%
224.5%
228.5%
232.5%
236.5%
7.0%
$40110.54
$42676.53
$45372.19
$48202.37
$51172.05
8.0%
$30459.71
$32408.26
$34455.27
$36604.43
$38859.51
9.0%
$23941.83
$25473.38
$27082.31
$28771.54
$30544.01
10.0%
$19290.81
$20524.80
$21821.14
$23182.16
$24610.26
11.0%
$15837.50
$16850.56
$17914.81
$19032.15
$20204.56
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.78
Yahoo: $8.01
Results
Graham Number$11.86
Current Price$8.24
Margin of Safety+43.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$8.24
Implied Near-term FCF Growth24.8%
Historical Revenue Growth228.5%
Historical Earnings Growth—
Base FCF (TTM)$74.43M
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.