MYSZ — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.54)
DCF	$-64.09	-11967.0%
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: -$1.85M

Near-term growth (yrs 1–5)(%)Rev: 39.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.02%

Computed WACC: 2.02%

Cost of equity (Re)3.02%(Rf 4.30% + β -0.23 × 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)66.63%

Debt weight (D/V)33.37%

Results

Intrinsic Value / share—

Current Price$0.54

Upside / Downside—

Net Debt (used)-$3.55M

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

WACC \ Near-term	31.9%	35.9%	39.9%	43.9%	47.9%
7.0%	$-75.63	$-87.70	$-101.27	$-116.46	$-133.41
8.0%	$-59.22	$-68.66	$-79.25	$-91.12	$-104.36
9.0%	$-48.00	$-55.64	$-64.21	$-73.80	$-84.50
10.0%	$-39.89	$-46.22	$-53.33	$-61.28	$-70.15
11.0%	$-33.78	$-39.13	$-45.14	$-51.85	$-59.34

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.18

Book Value / share($)Yahoo: $1.90

Results

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

Graham Number—

Current Price$0.54

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.02%

Terminal growth rate(%)

Computed WACC: 2.02%

Cost of equity (Re)3.02%(Rf 4.30% + β -0.23 × 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)66.63%

Debt weight (D/V)33.37%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.54

Implied Near-term FCF Growth—

Historical Revenue Growth39.9%

Historical Earnings Growth—

Base FCF (TTM)-$1.85M

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$0.54

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$3.24M

Target EV/EBITDA multipleCurrent: 0.5×

Net Debt($B)Default: -$3.55M

Results

Implied Equity Value / share$0.59

Current Price$0.54

Upside / Downside+10.0%

Implied EV-$1.47M

← Overview Financial Statements ← Companies