MXL — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($17.61)
DCF	$141.60	+704.1%
Graham Number	—	—
Reverse DCF	—	implied g: 10.5%
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: $65.88M

Near-term growth (yrs 1–5)(%)Rev: 48.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.77%

Computed WACC: 12.77%

Cost of equity (Re)13.97%(Rf 4.30% + β 1.76 × 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)91.39%

Debt weight (D/V)8.61%

Results

Intrinsic Value / share$75.93

Current Price$17.61

Upside / Downside+331.1%

Net Debt (used)$72.22M

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

WACC \ Near-term	40.0%	44.0%	48.0%	52.0%	56.0%
7.0%	$170.68	$196.20	$224.69	$256.41	$291.61
8.0%	$133.26	$153.13	$175.30	$199.98	$227.38
9.0%	$107.72	$123.73	$141.60	$161.48	$183.55
10.0%	$89.28	$102.51	$117.27	$133.70	$151.91
11.0%	$75.41	$86.56	$98.99	$112.81	$128.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.58

Book Value / share($)Yahoo: $5.23

Results

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

Graham Number—

Current Price$17.61

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.77%

Terminal growth rate(%)

Computed WACC: 12.77%

Cost of equity (Re)13.97%(Rf 4.30% + β 1.76 × 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)91.39%

Debt weight (D/V)8.61%

Results

Current Price$17.61

Implied Near-term FCF Growth19.8%

Historical Revenue Growth48.0%

Historical Earnings Growth—

Base FCF (TTM)$65.88M

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$17.61

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$58.37M

Target EV/EBITDA multipleCurrent: -27.9×

Net Debt($B)Default: $72.22M

Results

Implied Equity Value / share$17.99

Current Price$17.61

Upside / Downside+2.2%

Implied EV$1.63B

← Overview Financial Statements ← Companies