NRDY — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.96)
DCF	$-0.28	-129.5%
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: -$3.48M

Near-term growth (yrs 1–5)(%)Rev: 2.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.85%

Computed WACC: 12.85%

Cost of equity (Re)14.40%(Rf 4.30% + β 1.84 × 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)89.27%

Debt weight (D/V)10.73%

Results

Intrinsic Value / share$-0.10

Current Price$0.96

Upside / Downside-110.1%

Net Debt (used)-$26.17M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-0.29	$-0.39	$-0.51	$-0.64	$-0.80
8.0%	$-0.20	$-0.28	$-0.38	$-0.49	$-0.61
9.0%	$-0.14	$-0.21	$-0.28	$-0.38	$-0.48
10.0%	$-0.09	$-0.15	$-0.22	$-0.29	$-0.38
11.0%	$-0.06	$-0.11	$-0.17	$-0.23	$-0.31

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.35

Book Value / share($)Yahoo: $0.15

Results

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

Graham Number—

Current Price$0.96

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.85%

Terminal growth rate(%)

Computed WACC: 12.85%

Cost of equity (Re)14.40%(Rf 4.30% + β 1.84 × 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)89.27%

Debt weight (D/V)10.73%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.96

Implied Near-term FCF Growth—

Historical Revenue Growth2.3%

Historical Earnings Growth—

Base FCF (TTM)-$3.48M

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$0.96

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$52.26M

Target EV/EBITDA multipleCurrent: -2.0×

Net Debt($B)Default: -$26.17M

Results

Implied Equity Value / share$1.06

Current Price$0.96

Upside / Downside+9.4%

Implied EV$103.58M

← Overview Financial Statements ← Companies