PTHS — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($24.16)
DCF	$-109.48	-553.2%
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: -$20.79M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 26.15%

Computed WACC: 26.15%

Cost of equity (Re)26.72%(Rf 4.30% + β 4.08 × ERP 5.50%)

Cost of debt (Rd)16.70%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)95.74%

Debt weight (D/V)4.26%

Results

Intrinsic Value / share$-26.96

Current Price$24.16

Upside / Downside-211.6%

Net Debt (used)-$10.72M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-110.45	$-133.46	$-160.22	$-191.20	$-226.88
8.0%	$-90.21	$-108.73	$-130.24	$-155.10	$-183.70
9.0%	$-76.18	$-91.60	$-109.48	$-130.13	$-153.85
10.0%	$-65.88	$-79.04	$-94.27	$-111.83	$-131.99
11.0%	$-58.00	$-69.43	$-82.64	$-97.86	$-115.30

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-18.14

Book Value / share($)Yahoo: $18.85

Results

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

Graham Number—

Current Price$24.16

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 26.15%

Terminal growth rate(%)

Computed WACC: 26.15%

Cost of equity (Re)26.72%(Rf 4.30% + β 4.08 × ERP 5.50%)

Cost of debt (Rd)16.70%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)95.74%

Debt weight (D/V)4.26%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$24.16

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$20.79M

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$24.16

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$10.72M

Results

Implied Equity Value / share$3.31

Current Price$24.16

Upside / Downside-86.3%

Implied EV$0

← Overview Financial Statements ← Companies