NXDR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.70)
DCF	$3.24	+90.9%
Graham Number	—	—
Reverse DCF	—	implied g: -20.0%
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: $24.60M

Near-term growth (yrs 1–5)(%)Rev: 6.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.39%

Computed WACC: 10.39%

Cost of equity (Re)10.89%(Rf 4.30% + β 1.20 × 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)95.39%

Debt weight (D/V)4.61%

Results

Intrinsic Value / share$2.92

Current Price$1.70

Upside / Downside+71.7%

Net Debt (used)-$372.52M

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

WACC \ Near-term	-1.5%	2.5%	6.5%	10.5%	14.5%
7.0%	$3.28	$3.65	$4.08	$4.58	$5.15
8.0%	$2.95	$3.24	$3.59	$3.99	$4.44
9.0%	$2.71	$2.96	$3.25	$3.58	$3.96
10.0%	$2.55	$2.76	$3.00	$3.28	$3.60
11.0%	$2.42	$2.60	$2.81	$3.05	$3.33

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.14

Book Value / share($)Yahoo: $1.10

Results

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

Graham Number—

Current Price$1.70

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.39%

Terminal growth rate(%)

Computed WACC: 10.39%

Cost of equity (Re)10.89%(Rf 4.30% + β 1.20 × 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)95.39%

Debt weight (D/V)4.61%

Results

Current Price$1.70

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth6.5%

Historical Earnings Growth—

Base FCF (TTM)$24.60M

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$1.70

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$65.17M

Target EV/EBITDA multipleCurrent: -4.4×

Net Debt($B)Default: -$372.52M

Results

Implied Equity Value / share$2.53

Current Price$1.70

Upside / Downside+49.0%

Implied EV$286.62M

← Overview Financial Statements ← Companies