OPHC — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.46)
DCF	$5.36	-1.8%
Graham Number	$12.99	+138.0%
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: —

Near-term growth (yrs 1–5)(%)Rev: 35.6% / EPS: -39.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.21%

Computed WACC: 3.21%

Cost of equity (Re)5.90%(Rf 4.30% + β 0.29 × 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)54.42%

Debt weight (D/V)45.58%

Results

Intrinsic Value / share$5.36

Current Price$5.46

Upside / Downside-1.8%

Net Debt (used)-$61.81M

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

WACC \ Near-term	27.6%	31.6%	35.6%	39.6%	43.6%
7.0%	$5.36	$5.36	$5.36	$5.36	$5.36
8.0%	$5.36	$5.36	$5.36	$5.36	$5.36
9.0%	$5.36	$5.36	$5.36	$5.36	$5.36
10.0%	$5.36	$5.36	$5.36	$5.36	$5.36
11.0%	$5.36	$5.36	$5.36	$5.36	$5.36

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.71

Book Value / share($)Yahoo: $10.57

Results

Graham Number$12.99

Current Price$5.46

Margin of Safety+138.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.21%

Terminal growth rate(%)

Computed WACC: 3.21%

Cost of equity (Re)5.90%(Rf 4.30% + β 0.29 × 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)54.42%

Debt weight (D/V)45.58%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.46

Implied Near-term FCF Growth—

Historical Revenue Growth35.6%

Historical Earnings Growth-39.5%

Base FCF (TTM)—

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$5.46

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$61.81M

Results

Implied Equity Value / share$5.36

Current Price$5.46

Upside / Downside-1.8%

Implied EV$0

← Overview Financial Statements ← Companies