PPCB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.18)
DCF	$15.77	+8562.6%
Graham Number	$30.18	+16475.0%
Reverse DCF	—	implied g: -20.0%
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: $14.25M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 19.23%

Computed WACC: 19.23%

Cost of equity (Re)23.56%(Rf 4.30% + β 3.50 × 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)81.65%

Debt weight (D/V)18.35%

Results

Intrinsic Value / share$6.03

Current Price$0.18

Upside / Downside+3211.7%

Net Debt (used)$87,979

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$15.91	$19.13	$22.87	$27.21	$32.20
8.0%	$13.08	$15.67	$18.68	$22.16	$26.16
9.0%	$11.12	$13.27	$15.77	$18.66	$21.98
10.0%	$9.68	$11.52	$13.65	$16.10	$18.92
11.0%	$8.57	$10.17	$12.02	$14.15	$16.59

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $52.11

Book Value / share($)Yahoo: $0.78

Results

Graham Number$30.18

Current Price$0.18

Margin of Safety+16475.0%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 19.23%

Terminal growth rate(%)

Computed WACC: 19.23%

Cost of equity (Re)23.56%(Rf 4.30% + β 3.50 × 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)81.65%

Debt weight (D/V)18.35%

Results

Current Price$0.18

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$14.25M

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$0.18

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$65.10M

Target EV/EBITDA multipleCurrent: -0.1×

Net Debt($B)Default: $87,979

Results

Implied Equity Value / share$0.24

Current Price$0.18

Upside / Downside+30.0%

Implied EV$3.84M

← Overview Financial Statements ← Companies