SCNI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.85)
DCF	$-107.69	-12768.2%
Graham Number	$11.51	+1254.4%
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: -$3.39M

Near-term growth (yrs 1–5)(%)Rev: 36.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.88%

Computed WACC: 7.88%

Cost of equity (Re)14.73%(Rf 4.30% + β 1.90 × 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)53.49%

Debt weight (D/V)46.51%

Results

Intrinsic Value / share$-135.89

Current Price$0.85

Upside / Downside-16084.7%

Net Debt (used)$1.37M

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

WACC \ Near-term	28.1%	32.1%	36.1%	40.1%	44.1%
7.0%	$-125.11	$-145.29	$-168.05	$-193.60	$-222.20
8.0%	$-98.70	$-114.51	$-132.32	$-152.32	$-174.69
9.0%	$-80.63	$-93.45	$-107.88	$-124.08	$-142.20
10.0%	$-67.55	$-78.20	$-90.19	$-103.65	$-118.69
11.0%	$-57.68	$-66.71	$-76.86	$-88.25	$-100.98

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $4.00

Book Value / share($)Yahoo: $1.47

Results

Graham Number$11.51

Current Price$0.85

Margin of Safety+1254.4%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.88%

Terminal growth rate(%)

Computed WACC: 7.88%

Cost of equity (Re)14.73%(Rf 4.30% + β 1.90 × 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)53.49%

Debt weight (D/V)46.51%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.85

Implied Near-term FCF Growth—

Historical Revenue Growth36.1%

Historical Earnings Growth—

Base FCF (TTM)-$3.39M

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$0.85

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$6.75M

Target EV/EBITDA multipleCurrent: -764.4×

Net Debt($B)Default: $1.37M

Results

Implied Equity Value / share$1616.96

Current Price$0.85

Upside / Downside+190108.7%

Implied EV$5.16B

← Overview Financial Statements ← Companies