MNTS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($4.14)
DCF	$-22946.72	-554368.5%
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: -$9.41M

Near-term growth (yrs 1–5)(%)Rev: 118.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.36%

Computed WACC: 6.36%

Cost of equity (Re)10.62%(Rf 4.30% + β 1.15 × 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)59.91%

Debt weight (D/V)40.09%

Results

Intrinsic Value / share$-46068.68

Current Price$4.14

Upside / Downside-1112869.9%

Net Debt (used)$3.96M

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

WACC \ Near-term	110.7%	114.7%	118.7%	122.7%	126.7%
7.0%	$-31432.43	$-34525.59	$-37857.76	$-41442.53	$-45294.01
8.0%	$-24072.07	$-26439.68	$-28990.17	$-31733.95	$-34681.80
9.0%	$-19084.08	$-20960.04	$-22980.85	$-25154.76	$-27490.30
10.0%	$-15511.33	$-17035.17	$-18676.63	$-20442.39	$-22339.40
11.0%	$-12847.80	$-14109.16	$-15467.84	$-16929.37	$-18499.49

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-107.81

Book Value / share($)Yahoo: $-1.01

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$4.14

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.36%

Terminal growth rate(%)

Computed WACC: 6.36%

Cost of equity (Re)10.62%(Rf 4.30% + β 1.15 × 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)59.91%

Debt weight (D/V)40.09%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$4.14

Implied Near-term FCF Growth—

Historical Revenue Growth118.7%

Historical Earnings Growth—

Base FCF (TTM)-$9.41M

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$4.14

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$24.00M

Target EV/EBITDA multipleCurrent: -0.4×

Net Debt($B)Default: $3.96M

Results

Implied Equity Value / share$3.35

Current Price$4.14

Upside / Downside-19.0%

Implied EV$9.55M

← Overview Financial Statements ← Companies