NAUT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.32)
DCF	$-3.72	-260.5%
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: -$30.97M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.71%

Computed WACC: 10.71%

Cost of equity (Re)11.80%(Rf 4.30% + β 1.36 × 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)90.71%

Debt weight (D/V)9.29%

Results

Intrinsic Value / share$-2.82

Current Price$2.32

Upside / Downside-221.4%

Net Debt (used)-$73.39M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.76	$-4.64	$-5.66	$-6.84	$-8.20
8.0%	$-2.99	$-3.70	$-4.52	$-5.47	$-6.56
9.0%	$-2.45	$-3.04	$-3.72	$-4.51	$-5.42
10.0%	$-2.06	$-2.56	$-3.14	$-3.81	$-4.58
11.0%	$-1.76	$-2.20	$-2.70	$-3.28	$-3.95

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.50

Book Value / share($)Yahoo: $1.24

Results

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

Graham Number—

Current Price$2.32

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.71%

Terminal growth rate(%)

Computed WACC: 10.71%

Cost of equity (Re)11.80%(Rf 4.30% + β 1.36 × 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)90.71%

Debt weight (D/V)9.29%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.32

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$30.97M

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$2.32

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$69.61M

Target EV/EBITDA multipleCurrent: -3.3×

Net Debt($B)Default: -$73.39M

Results

Implied Equity Value / share$2.42

Current Price$2.32

Upside / Downside+4.3%

Implied EV$232.30M

← Overview Financial Statements ← Companies