LAB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.12)
DCF	$-7.82	-798.3%
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: -$166.58M

Near-term growth (yrs 1–5)(%)Rev: -14.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.22%

Computed WACC: 9.22%

Cost of equity (Re)11.60%(Rf 4.30% + β 1.33 × 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)79.41%

Debt weight (D/V)20.59%

Results

Intrinsic Value / share$-7.57

Current Price$1.12

Upside / Downside-775.8%

Net Debt (used)$83.20M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-7.89	$-9.44	$-11.24	$-13.33	$-15.74
8.0%	$-6.52	$-7.77	$-9.22	$-10.90	$-12.82
9.0%	$-5.58	$-6.62	$-7.82	$-9.21	$-10.81
10.0%	$-4.88	$-5.77	$-6.80	$-7.98	$-9.34
11.0%	$-4.35	$-5.12	$-6.01	$-7.04	$-8.21

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.39

Book Value / share($)Yahoo: $1.23

Results

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

Graham Number—

Current Price$1.12

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.22%

Terminal growth rate(%)

Computed WACC: 9.22%

Cost of equity (Re)11.60%(Rf 4.30% + β 1.33 × 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)79.41%

Debt weight (D/V)20.59%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.12

Implied Near-term FCF Growth—

Historical Revenue Growth-14.2%

Historical Earnings Growth—

Base FCF (TTM)-$166.58M

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$1.12

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$82.33M

Target EV/EBITDA multipleCurrent: -2.1×

Net Debt($B)Default: $83.20M

Results

Implied Equity Value / share$0.23

Current Price$1.12

Upside / Downside-79.9%

Implied EV$169.84M

← Overview Financial Statements ← Companies