OPRT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.37)
DCF	$-61.34	-1242.2%
Graham Number	$12.17	+126.6%
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: 7.1% / EPS: -64.8%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 0.81%

Computed WACC: 0.81%

Cost of equity (Re)10.48%(Rf 4.30% + β 1.12 × 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)7.77%

Debt weight (D/V)92.23%

Results

Intrinsic Value / share—

Current Price$5.37

Upside / Downside—

Net Debt (used)$2.71B

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

WACC \ Near-term	-0.9%	3.1%	7.1%	11.1%	15.1%
7.0%	$-61.34	$-61.34	$-61.34	$-61.34	$-61.34
8.0%	$-61.34	$-61.34	$-61.34	$-61.34	$-61.34
9.0%	$-61.34	$-61.34	$-61.34	$-61.34	$-61.34
10.0%	$-61.34	$-61.34	$-61.34	$-61.34	$-61.34
11.0%	$-61.34	$-61.34	$-61.34	$-61.34	$-61.34

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.75

Book Value / share($)Yahoo: $8.78

Results

Graham Number$12.17

Current Price$5.37

Margin of Safety+126.6%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 0.81%

Terminal growth rate(%)

Computed WACC: 0.81%

Cost of equity (Re)10.48%(Rf 4.30% + β 1.12 × 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)7.77%

Debt weight (D/V)92.23%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.37

Implied Near-term FCF Growth—

Historical Revenue Growth7.1%

Historical Earnings Growth-64.8%

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$5.37

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $2.71B

Results

Implied Equity Value / share$-61.34

Current Price$5.37

Upside / Downside-1242.2%

Implied EV$0

← Overview Financial Statements ← Companies