PRCT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($25.90)
DCF	$-7.52	-129.0%
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: -$23.92M

Near-term growth (yrs 1–5)(%)Rev: 11.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 9.22%

Computed WACC: 9.22%

Cost of equity (Re)9.72%(Rf 4.30% + β 0.98 × 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)94.86%

Debt weight (D/V)5.14%

Results

Intrinsic Value / share$-7.10

Current Price$25.90

Upside / Downside-127.4%

Net Debt (used)-$208.02M

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

WACC \ Near-term	3.9%	7.9%	11.9%	15.9%	19.9%
7.0%	$-8.02	$-10.29	$-12.91	$-15.91	$-19.35
8.0%	$-5.81	$-7.62	$-9.70	$-12.10	$-14.84
9.0%	$-4.28	$-5.77	$-7.50	$-9.47	$-11.72
10.0%	$-3.16	$-4.43	$-5.88	$-7.55	$-9.45
11.0%	$-2.31	$-3.40	$-4.66	$-6.09	$-7.73

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.53

Book Value / share($)Yahoo: $6.50

Results

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

Graham Number—

Current Price$25.90

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 9.22%

Terminal growth rate(%)

Computed WACC: 9.22%

Cost of equity (Re)9.72%(Rf 4.30% + β 0.98 × 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)94.86%

Debt weight (D/V)5.14%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$25.90

Implied Near-term FCF Growth—

Historical Revenue Growth11.9%

Historical Earnings Growth—

Base FCF (TTM)-$23.92M

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$25.90

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$97.47M

Target EV/EBITDA multipleCurrent: -11.0×

Net Debt($B)Default: -$208.02M

Results

Implied Equity Value / share$22.90

Current Price$25.90

Upside / Downside-11.6%

Implied EV$1.07B

← Overview Financial Statements ← Companies