JSPR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.32)
DCF	$-25.03	-1992.3%
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: -$42.69M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 20.52%

Computed WACC: 20.52%

Cost of equity (Re)21.47%(Rf 4.30% + β 3.12 × 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)95.60%

Debt weight (D/V)4.40%

Results

Intrinsic Value / share$-7.74

Current Price$1.32

Upside / Downside-685.1%

Net Debt (used)-$49.20M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-25.26	$-30.72	$-37.08	$-44.43	$-52.90
8.0%	$-20.45	$-24.85	$-29.95	$-35.86	$-42.65
9.0%	$-17.12	$-20.78	$-25.03	$-29.93	$-35.56
10.0%	$-14.67	$-17.80	$-21.41	$-25.58	$-30.37
11.0%	$-12.80	$-15.52	$-18.65	$-22.27	$-26.41

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-5.82

Book Value / share($)Yahoo: $0.41

Results

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

Graham Number—

Current Price$1.32

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 20.52%

Terminal growth rate(%)

Computed WACC: 20.52%

Cost of equity (Re)21.47%(Rf 4.30% + β 3.12 × 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)95.60%

Debt weight (D/V)4.40%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.32

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$42.69M

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$1.32

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$90.51M

Target EV/EBITDA multipleCurrent: 0.1×

Net Debt($B)Default: -$49.20M

Results

Implied Equity Value / share$1.35

Current Price$1.32

Upside / Downside+2.1%

Implied EV-$11.40M

← Overview Financial Statements ← Companies