NPWR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.02)
DCF	$-11.78	-683.1%
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: -$76.89M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.75%

Computed WACC: 8.75%

Cost of equity (Re)8.95%(Rf 4.30% + β 0.85 × 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)97.69%

Debt weight (D/V)2.31%

Results

Intrinsic Value / share$-12.43

Current Price$2.02

Upside / Downside-715.3%

Net Debt (used)-$361.38M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-11.92	$-15.20	$-19.01	$-23.43	$-28.52
8.0%	$-9.03	$-11.67	$-14.74	$-18.28	$-22.36
9.0%	$-7.03	$-9.23	$-11.78	$-14.72	$-18.10
10.0%	$-5.56	$-7.44	$-9.61	$-12.11	$-14.99
11.0%	$-4.44	$-6.07	$-7.95	$-10.12	$-12.61

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-7.67

Book Value / share($)Yahoo: $1.85

Results

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

Graham Number—

Current Price$2.02

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.75%

Terminal growth rate(%)

Computed WACC: 8.75%

Cost of equity (Re)8.95%(Rf 4.30% + β 0.85 × 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)97.69%

Debt weight (D/V)2.31%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.02

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$76.89M

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$2.02

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$242.83M

Target EV/EBITDA multipleCurrent: -1.0×

Net Debt($B)Default: -$361.38M

Results

Implied Equity Value / share$7.25

Current Price$2.02

Upside / Downside+258.9%

Implied EV$246.96M

← Overview Financial Statements ← Companies