LADR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($10.47)
DCF	$-27.40	-361.7%
Graham Number	$11.57	+10.5%
Reverse DCF	—	—
DDM	$18.95	+81.0%
EV/EBITDA	—	—

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

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: -26.4% / EPS: -49.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.73%

Computed WACC: 2.73%

Cost of equity (Re)9.93%(Rf 4.30% + β 1.02 × 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)27.44%

Debt weight (D/V)72.56%

Results

Intrinsic Value / share$-27.40

Current Price$10.47

Upside / Downside-361.7%

Net Debt (used)$3.49B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-27.40	$-27.40	$-27.40	$-27.40	$-27.40
8.0%	$-27.40	$-27.40	$-27.40	$-27.40	$-27.40
9.0%	$-27.40	$-27.40	$-27.40	$-27.40	$-27.40
10.0%	$-27.40	$-27.40	$-27.40	$-27.40	$-27.40
11.0%	$-27.40	$-27.40	$-27.40	$-27.40	$-27.40

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.51

Book Value / share($)Yahoo: $11.66

Results

Graham Number$11.57

Current Price$10.47

Margin of Safety+10.5%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.73%

Terminal growth rate(%)

Computed WACC: 2.73%

Cost of equity (Re)9.93%(Rf 4.30% + β 1.02 × 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)27.44%

Debt weight (D/V)72.56%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$10.47

Implied Near-term FCF Growth—

Historical Revenue Growth-26.4%

Historical Earnings Growth-49.2%

Base FCF (TTM)—

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: $0.92

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$18.95

Current Price$10.47

Upside / Downside+81.0%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $3.49B

Results

Implied Equity Value / share$-27.40

Current Price$10.47

Upside / Downside-361.7%

Implied EV$0

← Overview Financial Statements ← Companies