MIGI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.96)
DCF	$-55.05	-1956.8%
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: -$1.92M

Near-term growth (yrs 1–5)(%)Rev: 7.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.02%

Computed WACC: 3.02%

Cost of equity (Re)27.31%(Rf 4.30% + β 4.18 × 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)11.05%

Debt weight (D/V)88.95%

Results

Intrinsic Value / share$-451.57

Current Price$2.96

Upside / Downside-15330.1%

Net Debt (used)$25.00M

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

WACC \ Near-term	-1.0%	3.0%	7.0%	11.0%	15.0%
7.0%	$-55.72	$-62.47	$-70.32	$-79.37	$-89.78
8.0%	$-49.58	$-55.00	$-61.29	$-68.54	$-76.87
9.0%	$-45.33	$-49.84	$-55.05	$-61.06	$-67.95
10.0%	$-42.22	$-46.05	$-50.49	$-55.59	$-61.43
11.0%	$-39.84	$-43.16	$-47.00	$-51.41	$-56.46

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-12.40

Book Value / share($)Yahoo: $-8.99

Results

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

Graham Number—

Current Price$2.96

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.02%

Terminal growth rate(%)

Computed WACC: 3.02%

Cost of equity (Re)27.31%(Rf 4.30% + β 4.18 × 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)11.05%

Debt weight (D/V)88.95%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.96

Implied Near-term FCF Growth—

Historical Revenue Growth7.0%

Historical Earnings Growth—

Base FCF (TTM)-$1.92M

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$2.96

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$4.15M

Target EV/EBITDA multipleCurrent: -6.8×

Net Debt($B)Default: $25.00M

Results

Implied Equity Value / share$2.96

Current Price$2.96

Upside / Downside-0.2%

Implied EV$28.38M

← Overview Financial Statements ← Companies