MYO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.75)
DCF	$-5.65	-852.3%
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: -$9.46M

Near-term growth (yrs 1–5)(%)Rev: 9.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.38%

Computed WACC: 7.38%

Cost of equity (Re)10.52%(Rf 4.30% + β 1.13 × 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)70.11%

Debt weight (D/V)29.89%

Results

Intrinsic Value / share$-7.64

Current Price$0.75

Upside / Downside-1117.8%

Net Debt (used)-$256,597

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

WACC \ Near-term	1.6%	5.6%	9.6%	13.6%	17.6%
7.0%	$-5.84	$-6.99	$-8.32	$-9.84	$-11.60
8.0%	$-4.76	$-5.68	$-6.74	$-7.96	$-9.35
9.0%	$-4.01	$-4.77	$-5.65	$-6.65	$-7.81
10.0%	$-3.46	$-4.11	$-4.85	$-5.70	$-6.68
11.0%	$-3.04	$-3.60	$-4.24	$-4.98	$-5.82

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.28

Book Value / share($)Yahoo: $0.38

Results

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

Graham Number—

Current Price$0.75

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.38%

Terminal growth rate(%)

Computed WACC: 7.38%

Cost of equity (Re)10.52%(Rf 4.30% + β 1.13 × 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)70.11%

Debt weight (D/V)29.89%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.75

Implied Near-term FCF Growth—

Historical Revenue Growth9.6%

Historical Earnings Growth—

Base FCF (TTM)-$9.46M

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$0.75

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.19M

Target EV/EBITDA multipleCurrent: -2.6×

Net Debt($B)Default: -$256,597

Results

Implied Equity Value / share$0.75

Current Price$0.75

Upside / Downside+0.0%

Implied EV$28.59M

← Overview Financial Statements ← Companies