MSAI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.28)
DCF	$-1.52	-639.0%
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: -$7.00M

Near-term growth (yrs 1–5)(%)Rev: -1.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.66%

Computed WACC: 3.66%

Cost of equity (Re)3.67%(Rf 4.30% + β -0.12 × 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)99.88%

Debt weight (D/V)0.12%

Results

Intrinsic Value / share$-8.67

Current Price$0.28

Upside / Downside-3173.6%

Net Debt (used)-$1.04M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-1.53	$-1.85	$-2.21	$-2.63	$-3.12
8.0%	$-1.26	$-1.51	$-1.80	$-2.14	$-2.53
9.0%	$-1.07	$-1.28	$-1.52	$-1.80	$-2.12
10.0%	$-0.93	$-1.11	$-1.31	$-1.55	$-1.83
11.0%	$-0.82	$-0.98	$-1.16	$-1.36	$-1.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.24

Book Value / share($)Yahoo: $0.24

Results

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

Graham Number—

Current Price$0.28

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.66%

Terminal growth rate(%)

Computed WACC: 3.66%

Cost of equity (Re)3.67%(Rf 4.30% + β -0.12 × 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)99.88%

Debt weight (D/V)0.12%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.28

Implied Near-term FCF Growth—

Historical Revenue Growth-1.7%

Historical Earnings Growth—

Base FCF (TTM)-$7.00M

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$0.28

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.26M

Target EV/EBITDA multipleCurrent: -1.4×

Net Debt($B)Default: -$1.04M

Results

Implied Equity Value / share$0.20

Current Price$0.28

Upside / Downside-28.0%

Implied EV$15.25M

← Overview Financial Statements ← Companies