Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($2.37)
DCF
$-1.06
-144.5%
Graham Number
$27.59
+1064.2%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$2.37
-0.0%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -19.0% / EPS: -68.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-1.06
Current Price$2.37
Upside / Downside-144.5%
Net Debt (used)$13.12M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-1.06
$-1.06
$-1.06
$-1.06
$-1.06
8.0%
$-1.06
$-1.06
$-1.06
$-1.06
$-1.06
9.0%
$-1.06
$-1.06
$-1.06
$-1.06
$-1.06
10.0%
$-1.06
$-1.06
$-1.06
$-1.06
$-1.06
11.0%
$-1.06
$-1.06
$-1.06
$-1.06
$-1.06
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.33
Yahoo: $25.44
Results
Graham Number$27.59
Current Price$2.37
Margin of Safety+1064.2%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$2.37
Implied Near-term FCF Growth—
Historical Revenue Growth-19.0%
Historical Earnings Growth-68.3%
Base FCF (TTM)—
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
Yahoo: —
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$2.37
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $43.01M
Current: 1.0×
Default: $13.12M
Results
Implied Equity Value / share$2.37
Current Price$2.37
Upside / Downside-0.0%
Implied EV$42.58M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)