PXLW — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.41)
DCF	$-30.89	-581.9%
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: -$11.71M

Near-term growth (yrs 1–5)(%)Rev: -7.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.38%

Computed WACC: 12.38%

Cost of equity (Re)13.31%(Rf 4.30% + β 1.64 × ERP 5.50%)

Cost of debt (Rd)1.98%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)92.04%

Debt weight (D/V)7.96%

Results

Intrinsic Value / share$-19.60

Current Price$6.41

Upside / Downside-405.7%

Net Debt (used)-$11.12M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-31.17	$-37.83	$-45.58	$-54.55	$-64.88
8.0%	$-25.31	$-30.67	$-36.90	$-44.10	$-52.38
9.0%	$-21.25	$-25.71	$-30.89	$-36.87	$-43.74
10.0%	$-18.27	$-22.08	$-26.49	$-31.57	$-37.41
11.0%	$-15.99	$-19.29	$-23.12	$-27.53	$-32.58

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-4.65

Book Value / share($)Yahoo: $-4.25

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$6.41

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.38%

Terminal growth rate(%)

Computed WACC: 12.38%

Cost of equity (Re)13.31%(Rf 4.30% + β 1.64 × ERP 5.50%)

Cost of debt (Rd)1.98%(interest expense ÷ avg debt (SEC))

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

Equity weight (E/V)92.04%

Debt weight (D/V)7.96%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.41

Implied Near-term FCF Growth—

Historical Revenue Growth-7.9%

Historical Earnings Growth—

Base FCF (TTM)-$11.71M

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$6.41

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$24.94M

Target EV/EBITDA multipleCurrent: -3.2×

Net Debt($B)Default: -$11.12M

Results

Implied Equity Value / share$14.49

Current Price$6.41

Upside / Downside+126.1%

Implied EV$80.07M

← Overview Financial Statements ← Companies