NSPR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.83)
DCF	$-45.51	-2586.9%
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: -$16.55M

Near-term growth (yrs 1–5)(%)Rev: 39.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.84%

Computed WACC: 8.84%

Cost of equity (Re)9.22%(Rf 4.30% + β 0.90 × 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)95.83%

Debt weight (D/V)4.17%

Results

Intrinsic Value / share$-47.00

Current Price$1.83

Upside / Downside-2668.3%

Net Debt (used)-$60.03M

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

WACC \ Near-term	31.4%	35.4%	39.4%	43.4%	47.4%
7.0%	$-53.63	$-62.34	$-72.12	$-83.07	$-95.31
8.0%	$-41.86	$-48.67	$-56.31	$-64.87	$-74.43
9.0%	$-33.82	$-39.33	$-45.51	$-52.43	$-60.16
10.0%	$-28.00	$-32.57	$-37.70	$-43.44	$-49.84
11.0%	$-23.61	$-27.48	$-31.81	$-36.66	$-42.07

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.82

Book Value / share($)Yahoo: $1.53

Results

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

Graham Number—

Current Price$1.83

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.84%

Terminal growth rate(%)

Computed WACC: 8.84%

Cost of equity (Re)9.22%(Rf 4.30% + β 0.90 × 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)95.83%

Debt weight (D/V)4.17%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.83

Implied Near-term FCF Growth—

Historical Revenue Growth39.4%

Historical Earnings Growth—

Base FCF (TTM)-$16.55M

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$1.83

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$46.49M

Target EV/EBITDA multipleCurrent: -0.4×

Net Debt($B)Default: -$60.03M

Results

Implied Equity Value / share$1.83

Current Price$1.83

Upside / Downside+0.0%

Implied EV$17.53M

← Overview Financial Statements ← Companies