LASE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.95)
DCF	$1.21	+27.9%
Graham Number	—	—
Reverse DCF	—	implied g: 24.6%
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: $495,849

Near-term growth (yrs 1–5)(%)Rev: 28.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 16.35%

Computed WACC: 16.35%

Cost of equity (Re)23.02%(Rf 4.30% + β 3.40 × 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)71.03%

Debt weight (D/V)28.97%

Results

Intrinsic Value / share$0.32

Current Price$0.95

Upside / Downside-65.8%

Net Debt (used)$5.20M

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

WACC \ Near-term	20.3%	24.3%	28.3%	32.3%	36.3%
7.0%	$1.40	$1.67	$1.99	$2.35	$2.75
8.0%	$1.06	$1.28	$1.53	$1.81	$2.12
9.0%	$0.83	$1.01	$1.21	$1.44	$1.70
10.0%	$0.66	$0.81	$0.98	$1.17	$1.39
11.0%	$0.54	$0.67	$0.81	$0.97	$1.15

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.46

Book Value / share($)Yahoo: $0.18

Results

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

Graham Number—

Current Price$0.95

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 16.35%

Terminal growth rate(%)

Computed WACC: 16.35%

Cost of equity (Re)23.02%(Rf 4.30% + β 3.40 × 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)71.03%

Debt weight (D/V)28.97%

Results

Current Price$0.95

Implied Near-term FCF Growth44.1%

Historical Revenue Growth28.3%

Historical Earnings Growth—

Base FCF (TTM)$495,849

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$0.95

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.93M

Target EV/EBITDA multipleCurrent: -3.8×

Net Debt($B)Default: $5.20M

Results

Implied Equity Value / share$0.93

Current Price$0.95

Upside / Downside-2.0%

Implied EV$26.40M

← Overview Financial Statements ← Companies