JYNT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.56)
DCF	$5.24	-38.8%
Graham Number	—	—
Reverse DCF	—	implied g: 17.5%
DDM	—	—
EV/EBITDA	$8.56	+0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $2.75M

Near-term growth (yrs 1–5)(%)Rev: 5.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.40%

Computed WACC: 11.40%

Cost of equity (Re)11.58%(Rf 4.30% + β 1.32 × 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)98.42%

Debt weight (D/V)1.58%

Results

Intrinsic Value / share$4.31

Current Price$8.56

Upside / Downside-49.6%

Net Debt (used)-$27.61M

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

WACC \ Near-term	-2.3%	1.7%	5.7%	9.7%	13.7%
7.0%	$5.29	$5.98	$6.78	$7.71	$8.78
8.0%	$4.67	$5.23	$5.87	$6.62	$7.47
9.0%	$4.25	$4.71	$5.24	$5.86	$6.57
10.0%	$3.93	$4.33	$4.78	$5.31	$5.91
11.0%	$3.69	$4.04	$4.43	$4.89	$5.41

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.01

Book Value / share($)Yahoo: $1.50

Results

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

Graham Number—

Current Price$8.56

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.40%

Terminal growth rate(%)

Computed WACC: 11.40%

Cost of equity (Re)11.58%(Rf 4.30% + β 1.32 × 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)98.42%

Debt weight (D/V)1.58%

Results

Current Price$8.56

Implied Near-term FCF Growth24.2%

Historical Revenue Growth5.7%

Historical Earnings Growth—

Base FCF (TTM)$2.75M

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$8.56

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $1.57M

Target EV/EBITDA multipleCurrent: 63.6×

Net Debt($B)Default: -$27.61M

Results

Implied Equity Value / share$8.56

Current Price$8.56

Upside / Downside+0.0%

Implied EV$99.67M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.03B	-$1.03B	-$27.61M	$972.39M	$1.97B
59.6x	$142.67	$75.41	$8.14	$-59.13	$-126.39
61.6x	$142.88	$75.62	$8.35	$-58.92	$-126.18
63.6x	$143.10	$75.83	$8.56	$-58.71	$-125.97
65.6x	$143.31	$76.04	$8.77	$-58.49	$-125.76
67.6x	$143.52	$76.25	$8.98	$-58.28	$-125.55

← Overview Financial Statements ← Companies