NAMS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($32.83)
DCF	$-11.71	-135.7%
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: -$112.91M

Near-term growth (yrs 1–5)(%)Rev: -99.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.68%

Computed WACC: 4.68%

Cost of equity (Re)4.68%(Rf 4.30% + β 0.07 × 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)99.99%

Debt weight (D/V)0.01%

Results

Intrinsic Value / share$-46.31

Current Price$32.83

Upside / Downside-241.1%

Net Debt (used)-$636.04M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-11.86	$-15.37	$-19.46	$-24.20	$-29.65
8.0%	$-8.76	$-11.59	$-14.88	$-18.68	$-23.05
9.0%	$-6.62	$-8.98	$-11.71	$-14.86	$-18.49
10.0%	$-5.04	$-7.06	$-9.38	$-12.07	$-15.15
11.0%	$-3.84	$-5.59	$-7.61	$-9.93	$-12.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.72

Book Value / share($)Yahoo: $5.97

Results

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

Graham Number—

Current Price$32.83

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.68%

Terminal growth rate(%)

Computed WACC: 4.68%

Cost of equity (Re)4.68%(Rf 4.30% + β 0.07 × 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)99.99%

Debt weight (D/V)0.01%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$32.83

Implied Near-term FCF Growth—

Historical Revenue Growth-99.8%

Historical Earnings Growth—

Base FCF (TTM)-$112.91M

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$32.83

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$225.46M

Target EV/EBITDA multipleCurrent: -13.9×

Net Debt($B)Default: -$636.04M

Results

Implied Equity Value / share$32.83

Current Price$32.83

Upside / Downside+0.0%

Implied EV$3.14B

← Overview Financial Statements ← Companies