SAIH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.62)
DCF	$2.41	-63.6%
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: —

Near-term growth (yrs 1–5)(%)Rev: 19.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.67%

Computed WACC: 11.67%

Cost of equity (Re)15.03%(Rf 4.30% + β 1.95 × 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)77.67%

Debt weight (D/V)22.33%

Results

Intrinsic Value / share$2.41

Current Price$6.62

Upside / Downside-63.6%

Net Debt (used)-$3.06M

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

WACC \ Near-term	11.6%	15.6%	19.6%	23.6%	27.6%
7.0%	$2.41	$2.41	$2.41	$2.41	$2.41
8.0%	$2.41	$2.41	$2.41	$2.41	$2.41
9.0%	$2.41	$2.41	$2.41	$2.41	$2.41
10.0%	$2.41	$2.41	$2.41	$2.41	$2.41
11.0%	$2.41	$2.41	$2.41	$2.41	$2.41

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.84

Book Value / share($)Yahoo: $6.11

Results

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

Graham Number—

Current Price$6.62

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.67%

Terminal growth rate(%)

Computed WACC: 11.67%

Cost of equity (Re)15.03%(Rf 4.30% + β 1.95 × 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)77.67%

Debt weight (D/V)22.33%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.62

Implied Near-term FCF Growth—

Historical Revenue Growth19.6%

Historical Earnings Growth—

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.

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$6.62

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.78M

Target EV/EBITDA multipleCurrent: -1.4×

Net Debt($B)Default: -$3.06M

Results

Implied Equity Value / share$9.98

Current Price$6.62

Upside / Downside+50.7%

Implied EV$9.59M

← Overview Financial Statements ← Companies