NUWE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.43)
DCF	$-245.70	-17280.5%
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: -$12.79M

Near-term growth (yrs 1–5)(%)Rev: -6.3% / EPS: -99.2%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.27%

Computed WACC: 3.27%

Cost of equity (Re)4.24%(Rf 4.30% + β -0.01 × 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)77.12%

Debt weight (D/V)22.88%

Results

Intrinsic Value / share$-2120.53

Current Price$1.43

Upside / Downside-148378.3%

Net Debt (used)-$2.71M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-247.83	$-298.56	$-357.57	$-425.87	$-504.54
8.0%	$-203.20	$-244.03	$-291.45	$-346.27	$-409.33
9.0%	$-172.27	$-206.27	$-245.70	$-291.21	$-343.51
10.0%	$-149.57	$-178.57	$-212.16	$-250.88	$-295.32
11.0%	$-132.18	$-157.38	$-186.52	$-220.07	$-258.53

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-250.62

Book Value / share($)Yahoo: $2.86

Results

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

Graham Number—

Current Price$1.43

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.27%

Terminal growth rate(%)

Computed WACC: 3.27%

Cost of equity (Re)4.24%(Rf 4.30% + β -0.01 × 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)77.12%

Debt weight (D/V)22.88%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.43

Implied Near-term FCF Growth—

Historical Revenue Growth-6.3%

Historical Earnings Growth-99.2%

Base FCF (TTM)-$12.79M

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$1.43

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$10.65M

Target EV/EBITDA multipleCurrent: 0.0×

Net Debt($B)Default: -$2.71M

Results

Implied Equity Value / share$2.74

Current Price$1.43

Upside / Downside+91.9%

Implied EV-$234,322

← Overview Financial Statements ← Companies