MPX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($7.57)
DCF	$23.64	+212.3%
Graham Number	$5.07	-33.0%
Reverse DCF	—	implied g: 12.3%
DDM	$11.54	+52.4%
EV/EBITDA	$7.76	+2.6%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $8.08M

Near-term growth (yrs 1–5)(%)Rev: 35.0% / EPS: -45.0%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.41%

Computed WACC: 10.41%

Cost of equity (Re)10.42%(Rf 4.30% + β 1.11 × 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)99.94%

Debt weight (D/V)0.06%

Results

Intrinsic Value / share$18.75

Current Price$7.57

Upside / Downside+147.7%

Net Debt (used)-$43.36M

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

WACC \ Near-term	27.0%	31.0%	35.0%	39.0%	43.0%
7.0%	$27.13	$31.35	$36.11	$41.46	$47.46
8.0%	$21.67	$24.98	$28.71	$32.90	$37.59
9.0%	$17.93	$20.62	$23.64	$27.04	$30.84
10.0%	$15.23	$17.46	$19.97	$22.80	$25.96
11.0%	$13.19	$15.08	$17.21	$19.60	$22.27

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.32

Book Value / share($)Yahoo: $3.57

Results

Graham Number$5.07

Current Price$7.57

Margin of Safety-33.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.41%

Terminal growth rate(%)

Computed WACC: 10.41%

Cost of equity (Re)10.42%(Rf 4.30% + β 1.11 × 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)99.94%

Debt weight (D/V)0.06%

Results

Current Price$7.57

Implied Near-term FCF Growth16.1%

Historical Revenue Growth35.0%

Historical Earnings Growth-45.0%

Base FCF (TTM)$8.08M

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: $0.56

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$11.54

Current Price$7.57

Upside / Downside+52.4%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $17.67M

Target EV/EBITDA multipleCurrent: 12.6×

Net Debt($B)Default: -$43.36M

Results

Implied Equity Value / share$7.76

Current Price$7.57

Upside / Downside+2.6%

Implied EV$223.42M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.04B	-$1.04B	-$43.36M	$956.64M	$1.96B
8.6x	$63.91	$34.81	$5.71	$-23.39	$-52.49
10.6x	$64.94	$35.84	$6.74	$-22.37	$-51.47
12.6x	$65.96	$36.86	$7.76	$-21.34	$-50.44
14.6x	$66.99	$37.89	$8.79	$-20.31	$-49.41
16.6x	$68.02	$38.92	$9.82	$-19.28	$-48.38

← Overview Financial Statements ← Companies