PROK — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.21)
DCF	$-11.72	-630.5%
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: -$109.76M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 14.09%

Computed WACC: 14.09%

Cost of equity (Re)14.18%(Rf 4.30% + β 1.80 × ERP 5.50%)

Cost of debt (Rd)0.21%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.37%

Debt weight (D/V)0.63%

Results

Intrinsic Value / share$-5.68

Current Price$2.21

Upside / Downside-357.1%

Net Debt (used)-$267.49M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-11.84	$-14.62	$-17.85	$-21.59	$-25.89
8.0%	$-9.40	$-11.63	$-14.23	$-17.23	$-20.68
9.0%	$-7.70	$-9.57	$-11.72	$-14.22	$-17.08
10.0%	$-6.46	$-8.05	$-9.89	$-12.01	$-14.44
11.0%	$-5.51	$-6.89	$-8.48	$-10.32	$-12.43

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.53

Book Value / share($)Yahoo: $-7.41

Results

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

Graham Number—

Current Price$2.21

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 14.09%

Terminal growth rate(%)

Computed WACC: 14.09%

Cost of equity (Re)14.18%(Rf 4.30% + β 1.80 × ERP 5.50%)

Cost of debt (Rd)0.21%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)99.37%

Debt weight (D/V)0.63%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.21

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$109.76M

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$2.21

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$164.58M

Target EV/EBITDA multipleCurrent: -8.3×

Net Debt($B)Default: -$267.49M

Results

Implied Equity Value / share$11.58

Current Price$2.21

Upside / Downside+424.0%

Implied EV$1.37B

← Overview Financial Statements ← Companies