PMNT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.22)
DCF	$-1.16	-621.3%
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: -$2.96M

Near-term growth (yrs 1–5)(%)Rev: 0.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: -8.31%

Computed WACC: -8.31%

Cost of equity (Re)-12.24%(Rf 4.30% + β -3.01 × 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)67.86%

Debt weight (D/V)32.14%

Results

Intrinsic Value / share—

Current Price$0.22

Upside / Downside—

Net Debt (used)$2.44M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-1.17	$-1.40	$-1.66	$-1.96	$-2.31
8.0%	$-0.97	$-1.15	$-1.36	$-1.61	$-1.89
9.0%	$-0.83	$-0.98	$-1.16	$-1.36	$-1.60
10.0%	$-0.73	$-0.86	$-1.01	$-1.18	$-1.38
11.0%	$-0.65	$-0.77	$-0.90	$-1.05	$-1.22

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.66

Book Value / share($)Yahoo: $0.03

Results

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

Graham Number—

Current Price$0.22

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: -8.31%

Terminal growth rate(%)

Computed WACC: -8.31%

Cost of equity (Re)-12.24%(Rf 4.30% + β -3.01 × 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)67.86%

Debt weight (D/V)32.14%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.22

Implied Near-term FCF Growth—

Historical Revenue Growth0.0%

Historical Earnings Growth—

Base FCF (TTM)-$2.96M

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$0.22

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.84M

Target EV/EBITDA multipleCurrent: -1.3×

Net Debt($B)Default: $2.44M

Results

Implied Equity Value / share$0.22

Current Price$0.22

Upside / Downside+0.4%

Implied EV$12.91M

← Overview Financial Statements ← Companies