ROIV — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($28.10)
DCF	$-2.02	-107.2%
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: -$334.34M

Near-term growth (yrs 1–5)(%)Rev: -77.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.02%

Computed WACC: 11.02%

Cost of equity (Re)11.08%(Rf 4.30% + β 1.23 × 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)99.46%

Debt weight (D/V)0.54%

Results

Intrinsic Value / share$-0.06

Current Price$28.10

Upside / Downside-100.2%

Net Debt (used)-$4.42B

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-2.09	$-3.77	$-5.71	$-7.97	$-10.56
8.0%	$-0.62	$-1.97	$-3.53	$-5.34	$-7.42
9.0%	$0.40	$-0.72	$-2.02	$-3.53	$-5.25
10.0%	$1.15	$0.19	$-0.92	$-2.20	$-3.66
11.0%	$1.72	$0.89	$-0.07	$-1.18	$-2.45

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.17

Book Value / share($)Yahoo: $6.02

Results

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

Graham Number—

Current Price$28.10

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.02%

Terminal growth rate(%)

Computed WACC: 11.02%

Cost of equity (Re)11.08%(Rf 4.30% + β 1.23 × 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)99.46%

Debt weight (D/V)0.54%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$28.10

Implied Near-term FCF Growth—

Historical Revenue Growth-77.8%

Historical Earnings Growth—

Base FCF (TTM)-$334.34M

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$28.10

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.26B

Target EV/EBITDA multipleCurrent: -13.0×

Net Debt($B)Default: -$4.42B

Results

Implied Equity Value / share$29.09

Current Price$28.10

Upside / Downside+3.5%

Implied EV$16.40B

← Overview Financial Statements ← Companies