NMRA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($3.08)
DCF	$-11.51	-473.2%
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: -$120.07M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 17.55%

Computed WACC: 17.55%

Cost of equity (Re)18.22%(Rf 4.30% + β 2.53 × 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)96.31%

Debt weight (D/V)3.69%

Results

Intrinsic Value / share$-4.40

Current Price$3.08

Upside / Downside-242.5%

Net Debt (used)-$151.44M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-11.62	$-14.15	$-17.09	$-20.50	$-24.42
8.0%	$-9.39	$-11.43	$-13.80	$-16.53	$-19.67
9.0%	$-7.85	$-9.55	$-11.51	$-13.78	$-16.39
10.0%	$-6.72	$-8.16	$-9.84	$-11.77	$-13.99
11.0%	$-5.85	$-7.11	$-8.56	$-10.23	$-12.15

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.47

Book Value / share($)Yahoo: $0.82

Results

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

Graham Number—

Current Price$3.08

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 17.55%

Terminal growth rate(%)

Computed WACC: 17.55%

Cost of equity (Re)18.22%(Rf 4.30% + β 2.53 × 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)96.31%

Debt weight (D/V)3.69%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$3.08

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$120.07M

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$3.08

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$240.24M

Target EV/EBITDA multipleCurrent: -1.6×

Net Debt($B)Default: -$151.44M

Results

Implied Equity Value / share$3.15

Current Price$3.08

Upside / Downside+2.0%

Implied EV$383.19M

← Overview Financial Statements ← Companies