KYTX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.51)
DCF	$-25.38	-398.2%
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: -$95.63M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 22.48%

Computed WACC: 22.48%

Cost of equity (Re)22.70%(Rf 4.30% + β 3.35 × 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)99.02%

Debt weight (D/V)0.98%

Results

Intrinsic Value / share$-6.20

Current Price$8.51

Upside / Downside-172.8%

Net Debt (used)-$166.11M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-25.62	$-31.37	$-38.05	$-45.78	$-54.69
8.0%	$-20.57	$-25.19	$-30.56	$-36.77	$-43.91
9.0%	$-17.06	$-20.91	$-25.38	$-30.53	$-36.46
10.0%	$-14.49	$-17.78	$-21.58	$-25.97	$-31.00
11.0%	$-12.52	$-15.38	$-18.68	$-22.48	$-26.83

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.73

Book Value / share($)Yahoo: $3.47

Results

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

Graham Number—

Current Price$8.51

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 22.48%

Terminal growth rate(%)

Computed WACC: 22.48%

Cost of equity (Re)22.70%(Rf 4.30% + β 3.35 × 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)99.02%

Debt weight (D/V)0.98%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$8.51

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$95.63M

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$8.51

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$170.46M

Target EV/EBITDA multipleCurrent: -1.2×

Net Debt($B)Default: -$166.11M

Results

Implied Equity Value / share$6.25

Current Price$8.51

Upside / Downside-26.5%

Implied EV$206.59M

← Overview Financial Statements ← Companies