OSUR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.96)
DCF	$-0.90	-130.5%
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: -$15.04M

Near-term growth (yrs 1–5)(%)Rev: -28.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.29%

Computed WACC: 9.29%

Cost of equity (Re)9.29%(Rf 4.30% + β 0.91 × 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)100.00%

Debt weight (D/V)0.00%

Results

Intrinsic Value / share$-0.74

Current Price$2.96

Upside / Downside-125.1%

Net Debt (used)-$199.28M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-0.93	$-1.68	$-2.56	$-3.57	$-4.73
8.0%	$-0.27	$-0.88	$-1.58	$-2.39	$-3.32
9.0%	$0.18	$-0.32	$-0.90	$-1.58	$-2.35
10.0%	$0.52	$0.09	$-0.41	$-0.98	$-1.64
11.0%	$0.78	$0.41	$-0.03	$-0.52	$-1.09

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.81

Book Value / share($)Yahoo: $4.76

Results

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

Graham Number—

Current Price$2.96

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.29%

Terminal growth rate(%)

Computed WACC: 9.29%

Cost of equity (Re)9.29%(Rf 4.30% + β 0.91 × 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)100.00%

Debt weight (D/V)0.00%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.96

Implied Near-term FCF Growth—

Historical Revenue Growth-28.5%

Historical Earnings Growth—

Base FCF (TTM)-$15.04M

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$2.96

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$57.79M

Target EV/EBITDA multipleCurrent: -0.2×

Net Debt($B)Default: -$199.28M

Results

Implied Equity Value / share$2.95

Current Price$2.96

Upside / Downside-0.2%

Implied EV$12.54M

← Overview Financial Statements ← Companies