RAPT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($58.02)
DCF	$-22.78	-139.3%
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: -$46.39M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.00%

Computed WACC: 7.00%

Cost of equity (Re)7.01%(Rf 4.30% + β 0.49 × 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)99.85%

Debt weight (D/V)0.15%

Results

Intrinsic Value / share$-35.43

Current Price$58.02

Upside / Downside-161.1%

Net Debt (used)-$154.75M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-23.02	$-28.75	$-35.43	$-43.15	$-52.04
8.0%	$-17.97	$-22.59	$-27.95	$-34.15	$-41.28
9.0%	$-14.47	$-18.32	$-22.78	$-27.92	$-33.84
10.0%	$-11.91	$-15.19	$-18.98	$-23.36	$-28.39
11.0%	$-9.94	$-12.79	$-16.09	$-19.88	$-24.23

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-11.66

Book Value / share($)Yahoo: $9.02

Results

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

Graham Number—

Current Price$58.02

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.00%

Terminal growth rate(%)

Computed WACC: 7.00%

Cost of equity (Re)7.01%(Rf 4.30% + β 0.49 × 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)99.85%

Debt weight (D/V)0.15%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$58.02

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$46.39M

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$58.02

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$111.66M

Target EV/EBITDA multipleCurrent: -13.0×

Net Debt($B)Default: -$154.75M

Results

Implied Equity Value / share$55.48

Current Price$58.02

Upside / Downside-4.4%

Implied EV$1.45B

← Overview Financial Statements ← Companies