MYSE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.79)
DCF	$-6056201.93	-338335403.2%
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: -$2.77M

Near-term growth (yrs 1–5)(%)Rev: 429.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.87%

Computed WACC: 14.87%

Cost of equity (Re)15.39%(Rf 4.30% + β 2.02 × 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)96.58%

Debt weight (D/V)3.42%

Results

Intrinsic Value / share$-2042948.08

Current Price$1.79

Upside / Downside-114131277.8%

Net Debt (used)-$4.53M

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

WACC \ Near-term	421.0%	425.0%	429.0%	433.0%	437.0%
7.0%	$-9484244.69	$-9853952.23	$-10235100.25	$-10627952.26	$-11032775.75
8.0%	$-7171084.64	$-7450621.40	$-7738808.31	$-8035844.61	$-8341932.54
9.0%	$-5611916.82	$-5830674.69	$-6056201.93	$-6288654.42	$-6528190.46
10.0%	$-4501726.22	$-4677207.10	$-4858118.14	$-5044584.39	$-5236732.83
11.0%	$-3679340.72	$-3822763.74	$-3970624.89	$-4123026.38	$-4280071.98

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.20

Book Value / share($)Yahoo: $1.96

Results

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

Graham Number—

Current Price$1.79

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.87%

Terminal growth rate(%)

Computed WACC: 14.87%

Cost of equity (Re)15.39%(Rf 4.30% + β 2.02 × 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)96.58%

Debt weight (D/V)3.42%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.79

Implied Near-term FCF Growth—

Historical Revenue Growth429.0%

Historical Earnings Growth—

Base FCF (TTM)-$2.77M

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$1.79

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$5.44M

Target EV/EBITDA multipleCurrent: -0.1×

Net Debt($B)Default: -$4.53M

Results

Implied Equity Value / share$1.17

Current Price$1.79

Upside / Downside-34.6%

Implied EV$456,793.176

← Overview Financial Statements ← Companies