Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.43)
DCF
$-3.12
-318.4%
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
Yahoo: -$2.25M
Rev: -24.0% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-3.12
Current Price$1.43
Upside / Downside-318.4%
Net Debt (used)-$4.29M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-3.15
$-3.87
$-4.70
$-5.66
$-6.77
8.0%
$-2.52
$-3.10
$-3.77
$-4.54
$-5.43
9.0%
$-2.09
$-2.57
$-3.12
$-3.76
$-4.50
10.0%
$-1.77
$-2.18
$-2.65
$-3.20
$-3.82
11.0%
$-1.52
$-1.88
$-2.29
$-2.76
$-3.30
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.56
Yahoo: $2.21
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$1.43
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$1.43
Implied Near-term FCF Growth—
Historical Revenue Growth-24.0%
Historical Earnings Growth—
Base FCF (TTM)-$2.25M
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.