PSQH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.63)
DCF	$-60.64	-9726.0%
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: -$26.00M

Near-term growth (yrs 1–5)(%)Rev: 37.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.27%

Computed WACC: 2.27%

Cost of equity (Re)4.71%(Rf 4.30% + β 0.07 × 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)48.12%

Debt weight (D/V)51.88%

Results

Intrinsic Value / share—

Current Price$0.63

Upside / Downside—

Net Debt (used)$23.16M

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

WACC \ Near-term	29.3%	33.3%	37.3%	41.3%	45.3%
7.0%	$-70.44	$-81.66	$-94.30	$-108.48	$-124.34
8.0%	$-55.58	$-64.36	$-74.25	$-85.34	$-97.74
9.0%	$-45.41	$-52.53	$-60.54	$-69.52	$-79.56
10.0%	$-38.05	$-43.97	$-50.62	$-58.07	$-66.40
11.0%	$-32.51	$-37.51	$-43.14	$-49.45	$-56.49

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.35

Book Value / share($)Yahoo: $0.32

Results

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

Graham Number—

Current Price$0.63

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.27%

Terminal growth rate(%)

Computed WACC: 2.27%

Cost of equity (Re)4.71%(Rf 4.30% + β 0.07 × 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)48.12%

Debt weight (D/V)51.88%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.63

Implied Near-term FCF Growth—

Historical Revenue Growth37.3%

Historical Earnings Growth—

Base FCF (TTM)-$26.00M

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$0.63

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$44.14M

Target EV/EBITDA multipleCurrent: -1.2×

Net Debt($B)Default: $23.16M

Results

Implied Equity Value / share$0.63

Current Price$0.63

Upside / Downside-0.6%

Implied EV$52.27M

← Overview Financial Statements ← Companies