NIXX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.53)
DCF	$-5.437612273817953e+21	-1.0312179544505884e+24%
Graham Number	$1.26	+139.8%
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: -$1.17M

Near-term growth (yrs 1–5)(%)Rev: 23386.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.81%

Computed WACC: 10.81%

Cost of equity (Re)10.98%(Rf 4.30% + β 1.21 × 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)98.50%

Debt weight (D/V)1.50%

Results

Intrinsic Value / share$-3.6679629838105256e+21

Current Price$0.53

Upside / Downside-6.956121721620568e+23%

Net Debt (used)$46,597

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

WACC \ Near-term	23378.5%	23382.5%	23386.5%	23390.5%	23394.5%
7.0%	$-9.261656302816809e+21	$-9.269548470231254e+21	$-9.277446016873073e+21	$-9.285348945491625e+21	$-9.293257258837212e+21
8.0%	$-6.969728306383044e+21	$-6.975667445218332e+21	$-6.981610632115015e+21	$-6.98755786914208e+21	$-6.993509158369226e+21
9.0%	$-5.428472811700492e+21	$-5.43309859512777e+21	$-5.437727531445696e+21	$-5.442359622265733e+21	$-5.446994869199898e+21
10.0%	$-4.333823757178021e+21	$-4.337516753497259e+21	$-4.341212266928191e+21	$-4.3449102987573304e+21	$-4.34861085027163e+21
11.0%	$-3.5251541662300625e+21	$-3.5281580681167205e+21	$-3.531164017434765e+21	$-3.5341720152306483e+21	$-3.537182062551188e+21

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.17

Book Value / share($)Yahoo: $0.42

Results

Graham Number$1.26

Current Price$0.53

Margin of Safety+139.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.81%

Terminal growth rate(%)

Computed WACC: 10.81%

Cost of equity (Re)10.98%(Rf 4.30% + β 1.21 × 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)98.50%

Debt weight (D/V)1.50%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.53

Implied Near-term FCF Growth—

Historical Revenue Growth23386.5%

Historical Earnings Growth—

Base FCF (TTM)-$1.17M

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$0.53

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$10.57M

Target EV/EBITDA multipleCurrent: -1.3×

Net Debt($B)Default: $46,597

Results

Implied Equity Value / share$0.54

Current Price$0.53

Upside / Downside+1.5%

Implied EV$13.36M

← Overview Financial Statements ← Companies