SES — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.66)
DCF	$-0.99	-159.4%
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: -$29.65M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 7.36%

Computed WACC: 7.36%

Cost of equity (Re)7.48%(Rf 4.30% + β 0.58 × 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)98.32%

Debt weight (D/V)1.68%

Results

Intrinsic Value / share$-1.54

Current Price$1.66

Upside / Downside-192.8%

Net Debt (used)-$203.63M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-1.00	$-1.33	$-1.72	$-2.16	$-2.67
8.0%	$-0.71	$-0.98	$-1.29	$-1.64	$-2.05
9.0%	$-0.51	$-0.73	$-0.99	$-1.28	$-1.62
10.0%	$-0.36	$-0.55	$-0.77	$-1.02	$-1.31
11.0%	$-0.25	$-0.41	$-0.60	$-0.82	$-1.07

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.28

Book Value / share($)Yahoo: $0.63

Results

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

Graham Number—

Current Price$1.66

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 7.36%

Terminal growth rate(%)

Computed WACC: 7.36%

Cost of equity (Re)7.48%(Rf 4.30% + β 0.58 × 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)98.32%

Debt weight (D/V)1.68%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.66

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$29.65M

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$1.66

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$83.98M

Target EV/EBITDA multipleCurrent: -4.8×

Net Debt($B)Default: -$203.63M

Results

Implied Equity Value / share$1.89

Current Price$1.66

Upside / Downside+13.7%

Implied EV$402.41M

← Overview Financial Statements ← Companies