LRMR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.23)
DCF	$-8.29	-258.4%
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: -$48.96M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.71%

Computed WACC: 9.71%

Cost of equity (Re)9.80%(Rf 4.30% + β 1.00 × 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)99.04%

Debt weight (D/V)0.96%

Results

Intrinsic Value / share$-7.26

Current Price$5.23

Upside / Downside-238.7%

Net Debt (used)-$171.09M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-8.38	$-10.49	$-12.94	$-15.78	$-19.05
8.0%	$-6.52	$-8.22	$-10.19	$-12.47	$-15.09
9.0%	$-5.23	$-6.65	$-8.29	$-10.18	$-12.36
10.0%	$-4.29	$-5.49	$-6.89	$-8.50	$-10.35
11.0%	$-3.56	$-4.61	$-5.82	$-7.22	$-8.82

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.93

Book Value / share($)Yahoo: $1.62

Results

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

Graham Number—

Current Price$5.23

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.71%

Terminal growth rate(%)

Computed WACC: 9.71%

Cost of equity (Re)9.80%(Rf 4.30% + β 1.00 × 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)99.04%

Debt weight (D/V)0.96%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.23

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$48.96M

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$5.23

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$139.43M

Target EV/EBITDA multipleCurrent: -2.0×

Net Debt($B)Default: -$171.09M

Results

Implied Equity Value / share$5.39

Current Price$5.23

Upside / Downside+3.0%

Implied EV$276.49M

← Overview Financial Statements ← Companies