Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($2.59)
DCF
$0.53
-79.5%
Graham Number
—
—
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$31.10
+1101.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -2.7% / EPS: 730.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.53
Current Price$2.59
Upside / Downside-79.5%
Net Debt (used)-$9.69M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
722.6%
726.6%
730.6%
734.6%
738.6%
7.0%
$0.53
$0.53
$0.53
$0.53
$0.53
8.0%
$0.53
$0.53
$0.53
$0.53
$0.53
9.0%
$0.53
$0.53
$0.53
$0.53
$0.53
10.0%
$0.53
$0.53
$0.53
$0.53
$0.53
11.0%
$0.53
$0.53
$0.53
$0.53
$0.53
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.24
Yahoo: $-0.41
Results
Graham Number requires positive EPS and positive Book Value per share. BVPS is zero or negative.
Graham Number—
Current Price$2.59
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$2.59
Implied Near-term FCF Growth—
Historical Revenue Growth-2.7%
Historical Earnings Growth730.6%
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
Yahoo: —
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$2.59
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $7.38M
Current: 75.7×
Default: -$9.69M
Results
Implied Equity Value / share$31.10
Current Price$2.59
Upside / Downside+1101.0%
Implied EV$558.83M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)