LASR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($67.69)
DCF	$168.83	+149.4%
Graham Number	—	—
Reverse DCF	—	implied g: 51.8%
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: $16.18M

Near-term growth (yrs 1–5)(%)Rev: 71.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 17.02%

Computed WACC: 17.02%

Cost of equity (Re)17.18%(Rf 4.30% + β 2.34 × 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)99.05%

Debt weight (D/V)0.95%

Results

Intrinsic Value / share$51.62

Current Price$67.69

Upside / Downside-23.7%

Net Debt (used)-$97.43M

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

WACC \ Near-term	63.3%	67.3%	71.3%	75.3%	79.3%
7.0%	$214.10	$241.21	$271.03	$303.76	$339.60
8.0%	$166.07	$187.01	$210.04	$235.31	$262.99
9.0%	$133.40	$150.14	$168.55	$188.76	$210.88
10.0%	$109.90	$123.63	$138.72	$155.28	$173.40
11.0%	$92.31	$103.77	$116.38	$130.21	$145.35

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.89

Book Value / share($)Yahoo: $4.43

Results

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

Graham Number—

Current Price$67.69

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 17.02%

Terminal growth rate(%)

Computed WACC: 17.02%

Cost of equity (Re)17.18%(Rf 4.30% + β 2.34 × 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)99.05%

Debt weight (D/V)0.95%

Results

Current Price$67.69

Implied Near-term FCF Growth77.8%

Historical Revenue Growth71.3%

Historical Earnings Growth—

Base FCF (TTM)$16.18M

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$67.69

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.95M

Target EV/EBITDA multipleCurrent: -369.9×

Net Debt($B)Default: -$97.43M

Results

Implied Equity Value / share$68.22

Current Price$67.69

Upside / Downside+0.8%

Implied EV$3.68B

← Overview Financial Statements ← Companies