RBOT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.92)
DCF	$-75.39	-4026.3%
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: -$27.78M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.60%

Computed WACC: 6.60%

Cost of equity (Re)12.81%(Rf 4.30% + β 1.55 × 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)51.47%

Debt weight (D/V)48.53%

Results

Intrinsic Value / share$-120.10

Current Price$1.92

Upside / Downside-6355.3%

Net Debt (used)-$528,000

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-76.03	$-91.43	$-109.33	$-130.06	$-153.93
8.0%	$-62.49	$-74.88	$-89.27	$-105.90	$-125.04
9.0%	$-53.10	$-63.42	$-75.39	$-89.20	$-105.07
10.0%	$-46.21	$-55.02	$-65.21	$-76.96	$-90.44
11.0%	$-40.94	$-48.59	$-57.43	$-67.61	$-79.28

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-9.03

Book Value / share($)Yahoo: $2.36

Results

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

Graham Number—

Current Price$1.92

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.60%

Terminal growth rate(%)

Computed WACC: 6.60%

Cost of equity (Re)12.81%(Rf 4.30% + β 1.55 × 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)51.47%

Debt weight (D/V)48.53%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.92

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$27.78M

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$1.92

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$54.07M

Target EV/EBITDA multipleCurrent: -0.2×

Net Debt($B)Default: -$528,000

Results

Implied Equity Value / share$1.95

Current Price$1.92

Upside / Downside+1.4%

Implied EV$12.06M

← Overview Financial Statements ← Companies