Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($8.00)
DCF
$0.12
-98.5%
Graham Number
$16.23
+102.9%
Reverse DCF
—
—
DDM
$14.42
+80.2%
EV/EBITDA
—
—
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -16.7% / EPS: -28.6%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$0.12
Current Price$8.00
Upside / Downside-98.5%
Net Debt (used)-$3.30M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$0.12
$0.12
$0.12
$0.12
$0.12
8.0%
$0.12
$0.12
$0.12
$0.12
$0.12
9.0%
$0.12
$0.12
$0.12
$0.12
$0.12
10.0%
$0.12
$0.12
$0.12
$0.12
$0.12
11.0%
$0.12
$0.12
$0.12
$0.12
$0.12
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $1.18
Yahoo: $9.92
Results
Graham Number$16.23
Current Price$8.00
Margin of Safety+102.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$8.00
Implied Near-term FCF Growth—
Historical Revenue Growth-16.7%
Historical Earnings Growth-28.6%
Base FCF (TTM)—
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.