MNTSW — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.02)
DCF	$-38310965894.77	-229406981405895.3%
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(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$-38367956797.84

Current Price$0.02

Upside / Downside-229748244298544.2%

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%	$-52478392049.13	$-57642616304.90	$-63205877786.80	$-69190875067.14	$-75621151793.36
8.0%	$-40189807399.72	$-44142681087.04	$-48400890130.54	$-52981799010.89	$-57903418582.00
9.0%	$-31862050053.99	$-34994081138.20	$-38367956797.84	$-41997427404.72	$-45896755079.05
10.0%	$-25897123839.81	$-28441266588.39	$-31181785101.95	$-34129841663.71	$-37297013903.96
11.0%	$-21450201947.92	$-23556115497.88	$-25824513868.76	$-28264630394.21	$-30886041909.02

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.72

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$0.02

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$0.02

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$0.02

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$24.00M

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $3.96M

Results

Implied Equity Value / share$-292004000.00

Current Price$0.02

Upside / Downside-1748526946207.8%

Implied EV-$288.05M

← Overview Financial Statements ← Companies