SCLX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.09)
DCF	$-59.56	-836.2%
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: -$20.06M

Near-term growth (yrs 1–5)(%)Rev: -26.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.40%

Computed WACC: 5.40%

Cost of equity (Re)11.82%(Rf 4.30% + β 1.37 × 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)45.68%

Debt weight (D/V)54.32%

Results

Intrinsic Value / share$-122.48

Current Price$8.09

Upside / Downside-1614.0%

Net Debt (used)$66.79M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-59.99	$-70.20	$-82.08	$-95.83	$-111.66
8.0%	$-51.00	$-59.22	$-68.77	$-79.80	$-92.50
9.0%	$-44.78	$-51.62	$-59.56	$-68.72	$-79.25
10.0%	$-40.21	$-46.05	$-52.81	$-60.60	$-69.55
11.0%	$-36.71	$-41.78	$-47.65	$-54.40	$-62.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-40.46

Book Value / share($)Yahoo: $-29.75

Results

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

Graham Number—

Current Price$8.09

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.40%

Terminal growth rate(%)

Computed WACC: 5.40%

Cost of equity (Re)11.82%(Rf 4.30% + β 1.37 × 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)45.68%

Debt weight (D/V)54.32%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$8.09

Implied Near-term FCF Growth—

Historical Revenue Growth-26.9%

Historical Earnings Growth—

Base FCF (TTM)-$20.06M

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$8.09

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$259.16M

Target EV/EBITDA multipleCurrent: -0.4×

Net Debt($B)Default: $66.79M

Results

Implied Equity Value / share$6.46

Current Price$8.09

Upside / Downside-20.2%

Implied EV$112.22M

← Overview Financial Statements ← Companies