PRSO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.85)
DCF	$-6.11	-816.4%
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: -$3.34M

Near-term growth (yrs 1–5)(%)Rev: -15.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.78%

Computed WACC: 8.78%

Cost of equity (Re)8.99%(Rf 4.30% + β 0.85 × 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)97.65%

Debt weight (D/V)2.35%

Results

Intrinsic Value / share$-6.33

Current Price$0.85

Upside / Downside-842.5%

Net Debt (used)-$1.67M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-6.16	$-7.45	$-8.94	$-10.67	$-12.66
8.0%	$-5.04	$-6.07	$-7.27	$-8.65	$-10.25
9.0%	$-4.25	$-5.11	$-6.11	$-7.26	$-8.58
10.0%	$-3.68	$-4.41	$-5.26	$-6.24	$-7.37
11.0%	$-3.24	$-3.88	$-4.61	$-5.46	$-6.44

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.50

Book Value / share($)Yahoo: $0.47

Results

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

Graham Number—

Current Price$0.85

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.78%

Terminal growth rate(%)

Computed WACC: 8.78%

Cost of equity (Re)8.99%(Rf 4.30% + β 0.85 × 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)97.65%

Debt weight (D/V)2.35%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.85

Implied Near-term FCF Growth—

Historical Revenue Growth-15.8%

Historical Earnings Growth—

Base FCF (TTM)-$3.34M

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$0.85

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.49M

Target EV/EBITDA multipleCurrent: -0.9×

Net Debt($B)Default: -$1.67M

Results

Implied Equity Value / share$0.82

Current Price$0.85

Upside / Downside-4.4%

Implied EV$5.92M

← Overview Financial Statements ← Companies