PDYN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($7.47)
DCF	$-4.62	-161.9%
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: -$14.45M

Near-term growth (yrs 1–5)(%)Rev: -1.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 24.48%

Computed WACC: 24.48%

Cost of equity (Re)25.23%(Rf 4.30% + β 3.81 × 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)97.04%

Debt weight (D/V)2.96%

Results

Intrinsic Value / share$-0.59

Current Price$7.47

Upside / Downside-107.9%

Net Debt (used)-$46.95M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-4.67	$-5.83	$-7.17	$-8.73	$-10.53
8.0%	$-3.65	$-4.58	$-5.67	$-6.92	$-8.36
9.0%	$-2.95	$-3.72	$-4.62	$-5.66	$-6.85
10.0%	$-2.43	$-3.09	$-3.86	$-4.74	$-5.75
11.0%	$-2.03	$-2.61	$-3.27	$-4.04	$-4.92

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.66

Book Value / share($)Yahoo: $1.23

Results

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

Graham Number—

Current Price$7.47

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 24.48%

Terminal growth rate(%)

Computed WACC: 24.48%

Cost of equity (Re)25.23%(Rf 4.30% + β 3.81 × 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)97.04%

Debt weight (D/V)2.96%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$7.47

Implied Near-term FCF Growth—

Historical Revenue Growth-1.3%

Historical Earnings Growth—

Base FCF (TTM)-$14.45M

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$7.47

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$28.70M

Target EV/EBITDA multipleCurrent: -9.3×

Net Debt($B)Default: -$46.95M

Results

Implied Equity Value / share$7.02

Current Price$7.47

Upside / Downside-6.0%

Implied EV$267.05M

← Overview Financial Statements ← Companies