ODYS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.35)
DCF	$-5.61	-204.8%
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: -$6.85M

Near-term growth (yrs 1–5)(%)Rev: -88.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.59%

Computed WACC: 4.59%

Cost of equity (Re)4.64%(Rf 4.30% + β 0.06 × 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)99.04%

Debt weight (D/V)0.96%

Results

Intrinsic Value / share$-21.33

Current Price$5.35

Upside / Downside-498.6%

Net Debt (used)-$28.64M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-5.67	$-7.17	$-8.92	$-10.94	$-13.26
8.0%	$-4.35	$-5.56	$-6.96	$-8.58	$-10.45
9.0%	$-3.43	$-4.44	$-5.61	$-6.95	$-8.50
10.0%	$-2.76	$-3.62	$-4.61	$-5.76	$-7.07
11.0%	$-2.25	$-2.99	$-3.86	$-4.85	$-5.99

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.10

Book Value / share($)Yahoo: $1.78

Results

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

Graham Number—

Current Price$5.35

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.59%

Terminal growth rate(%)

Computed WACC: 4.59%

Cost of equity (Re)4.64%(Rf 4.30% + β 0.06 × 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)99.04%

Debt weight (D/V)0.96%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.35

Implied Near-term FCF Growth—

Historical Revenue Growth-88.5%

Historical Earnings Growth—

Base FCF (TTM)-$6.85M

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$5.35

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$17.35M

Target EV/EBITDA multipleCurrent: -3.4×

Net Debt($B)Default: -$28.64M

Results

Implied Equity Value / share$5.35

Current Price$5.35

Upside / Downside-0.0%

Implied EV$58.87M

← Overview Financial Statements ← Companies