SEVN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($8.51)
DCF	$-16.12	-289.4%
Graham Number	$18.45	+116.8%
Reverse DCF	—	—
DDM	$23.07	+171.1%
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: -24.6% / EPS: -12.6%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 1.98%

Computed WACC: 1.98%

Cost of equity (Re)7.00%(Rf 4.30% + β 0.49 × 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)28.28%

Debt weight (D/V)71.72%

Results

Intrinsic Value / share—

Current Price$8.51

Upside / Downside—

Net Debt (used)$364.19M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-16.12	$-16.12	$-16.12	$-16.12	$-16.12
8.0%	$-16.12	$-16.12	$-16.12	$-16.12	$-16.12
9.0%	$-16.12	$-16.12	$-16.12	$-16.12	$-16.12
10.0%	$-16.12	$-16.12	$-16.12	$-16.12	$-16.12
11.0%	$-16.12	$-16.12	$-16.12	$-16.12	$-16.12

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $1.04

Book Value / share($)Yahoo: $14.55

Results

Graham Number$18.45

Current Price$8.51

Margin of Safety+116.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 1.98%

Terminal growth rate(%)

Computed WACC: 1.98%

Cost of equity (Re)7.00%(Rf 4.30% + β 0.49 × 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)28.28%

Debt weight (D/V)71.72%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$8.51

Implied Near-term FCF Growth—

Historical Revenue Growth-24.6%

Historical Earnings Growth-12.6%

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.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: $1.12

Dividend growth rate (g)(%)

Required return (r)(%)

Results

DDM Intrinsic Value / share$23.07

Current Price$8.51

Upside / Downside+171.1%

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $364.19M

Results

Implied Equity Value / share$-16.12

Current Price$8.51

Upside / Downside-289.4%

Implied EV$0

← Overview Financial Statements ← Companies