Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($3.60)
DCF
$19.49
+441.3%
Graham Number
—
—
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$8.60
+138.9%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 65.4% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$19.49
Current Price$3.60
Upside / Downside+441.3%
Net Debt (used)-$1.36B
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
57.4%
61.4%
65.4%
69.4%
73.4%
7.0%
$19.49
$19.49
$19.49
$19.49
$19.49
8.0%
$19.49
$19.49
$19.49
$19.49
$19.49
9.0%
$19.49
$19.49
$19.49
$19.49
$19.49
10.0%
$19.49
$19.49
$19.49
$19.49
$19.49
11.0%
$19.49
$19.49
$19.49
$19.49
$19.49
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.05
Yahoo: $1.80
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$3.60
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$3.60
Implied Near-term FCF Growth—
Historical Revenue Growth65.4%
Historical Earnings Growth—
Base FCF (TTM)—
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
Yahoo: —
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$3.60
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $26.42M
Current: -28.7×
Default: -$1.36B
Results
Implied Equity Value / share$8.60
Current Price$3.60
Upside / Downside+138.9%
Implied EV-$758.70M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)