MESO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($14.51)
DCF	$-210195696125.04	-1448626437901.8%
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: -$69.44M

Near-term growth (yrs 1–5)(%)Rev: 1526.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$-210195696125.04

Current Price$14.51

Upside / Downside-1448626437901.8%

Net Debt (used)$5.17M

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

WACC \ Near-term	1518.8%	1522.8%	1526.8%	1530.8%	1534.8%
7.0%	$-349023352963.99	$-353356840282.13	$-357733264905.71	$-362152945122.69	$-366616200790.08
8.0%	$-262977770735.46	$-266242912792.03	$-269540406714.61	$-272870492322.85	$-276233410618.62
9.0%	$-205077955719.39	$-207624211444.46	$-210195696125.04	$-212792596779.64	$-215415101348.78
10.0%	$-163927357958.61	$-165962686278.90	$-168018181154.65	$-170093992077.58	$-172190269276.35
11.0%	$-133505128750.83	$-135162733503.54	$-136836762229.55	$-138527336677.34	$-140234579195.62

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.74

Book Value / share($)Yahoo: $0.45

Results

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

Graham Number—

Current Price$14.51

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$14.51

Implied Near-term FCF Growth—

Historical Revenue Growth1526.8%

Historical Earnings Growth—

Base FCF (TTM)-$69.44M

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$14.51

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$64.34M

Target EV/EBITDA multipleCurrent: -290.7×

Net Debt($B)Default: $5.17M

Results

Implied Equity Value / share$144.90

Current Price$14.51

Upside / Downside+898.6%

Implied EV$18.70B

← Overview Financial Statements ← Companies