LAC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.12)
DCF	$-30.64	-698.5%
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: -$528.57M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 18.34%

Computed WACC: 18.34%

Cost of equity (Re)23.13%(Rf 4.30% + β 3.42 × 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)79.31%

Debt weight (D/V)20.69%

Results

Intrinsic Value / share$-12.43

Current Price$5.12

Upside / Downside-342.8%

Net Debt (used)$20.01M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-30.91	$-37.14	$-44.40	$-52.79	$-62.47
8.0%	$-25.42	$-30.44	$-36.27	$-43.01	$-50.76
9.0%	$-21.62	$-25.80	$-30.64	$-36.24	$-42.67
10.0%	$-18.82	$-22.39	$-26.52	$-31.28	$-36.74
11.0%	$-16.69	$-19.78	$-23.37	$-27.49	$-32.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.08

Book Value / share($)Yahoo: $1.96

Results

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

Graham Number—

Current Price$5.12

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 18.34%

Terminal growth rate(%)

Computed WACC: 18.34%

Cost of equity (Re)23.13%(Rf 4.30% + β 3.42 × 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)79.31%

Debt weight (D/V)20.69%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.12

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$528.57M

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$5.12

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$33.96M

Target EV/EBITDA multipleCurrent: -58.7×

Net Debt($B)Default: $20.01M

Results

Implied Equity Value / share$6.51

Current Price$5.12

Upside / Downside+27.1%

Implied EV$1.99B

← Overview Financial Statements ← Companies