NTRB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($4.31)
DCF	$-3.32	-177.0%
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: -$2.59M

Near-term growth (yrs 1–5)(%)Rev: -46.4% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.00%

Computed WACC: 14.00%

Cost of equity (Re)14.07%(Rf 4.30% + β 1.78 × 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)99.51%

Debt weight (D/V)0.49%

Results

Intrinsic Value / share$-1.68

Current Price$4.31

Upside / Downside-138.9%

Net Debt (used)-$5.05M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.35	$-4.11	$-5.00	$-6.02	$-7.20
8.0%	$-2.68	$-3.29	$-4.00	$-4.83	$-5.77
9.0%	$-2.22	$-2.73	$-3.32	$-4.00	$-4.79
10.0%	$-1.87	$-2.31	$-2.81	$-3.40	$-4.06
11.0%	$-1.61	$-1.99	$-2.43	$-2.93	$-3.51

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.05

Book Value / share($)Yahoo: $0.62

Results

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

Graham Number—

Current Price$4.31

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.00%

Terminal growth rate(%)

Computed WACC: 14.00%

Cost of equity (Re)14.07%(Rf 4.30% + β 1.78 × 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)99.51%

Debt weight (D/V)0.49%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$4.31

Implied Near-term FCF Growth—

Historical Revenue Growth-46.4%

Historical Earnings Growth—

Base FCF (TTM)-$2.59M

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$4.31

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.03M

Target EV/EBITDA multipleCurrent: -5.2×

Net Debt($B)Default: -$5.05M

Results

Implied Equity Value / share$4.30

Current Price$4.31

Upside / Downside-0.1%

Implied EV$47.34M

← Overview Financial Statements ← Companies