QTRX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.55)
DCF	$-0.39	-106.0%
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: -$4.21M

Near-term growth (yrs 1–5)(%)Rev: 12.3% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.98%

Computed WACC: 8.98%

Cost of equity (Re)10.16%(Rf 4.30% + β 1.07 × 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)88.41%

Debt weight (D/V)11.59%

Results

Intrinsic Value / share$-0.40

Current Price$6.55

Upside / Downside-106.2%

Net Debt (used)-$94.69M

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

WACC \ Near-term	4.3%	8.3%	12.3%	16.3%	20.3%
7.0%	$-0.52	$-1.01	$-1.57	$-2.22	$-2.96
8.0%	$-0.03	$-0.43	$-0.88	$-1.39	$-1.98
9.0%	$0.30	$-0.03	$-0.40	$-0.82	$-1.31
10.0%	$0.54	$0.27	$-0.05	$-0.41	$-0.82
11.0%	$0.73	$0.49	$0.22	$-0.09	$-0.44

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.34

Book Value / share($)Yahoo: $6.74

Results

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

Graham Number—

Current Price$6.55

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.98%

Terminal growth rate(%)

Computed WACC: 8.98%

Cost of equity (Re)10.16%(Rf 4.30% + β 1.07 × 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)88.41%

Debt weight (D/V)11.59%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.55

Implied Near-term FCF Growth—

Historical Revenue Growth12.3%

Historical Earnings Growth—

Base FCF (TTM)-$4.21M

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$6.55

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$65.84M

Target EV/EBITDA multipleCurrent: -3.2×

Net Debt($B)Default: -$94.69M

Results

Implied Equity Value / share$6.55

Current Price$6.55

Upside / Downside+0.0%

Implied EV$211.29M

← Overview Financial Statements ← Companies