SGLY — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.42)
DCF	$-1.71	-510.1%
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: -$1.14M

Near-term growth (yrs 1–5)(%)Rev: -68.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.27%

Computed WACC: 6.27%

Cost of equity (Re)12.89%(Rf 4.30% + β 1.56 × ERP 5.50%)

Cost of debt (Rd)0.63%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)46.57%

Debt weight (D/V)53.43%

Results

Intrinsic Value / share$-3.71

Current Price$0.42

Upside / Downside-992.1%

Net Debt (used)-$7.51M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-1.73	$-2.29	$-2.94	$-3.69	$-4.55
8.0%	$-1.24	$-1.69	$-2.21	$-2.81	$-3.51
9.0%	$-0.90	$-1.27	$-1.71	$-2.21	$-2.78
10.0%	$-0.65	$-0.97	$-1.34	$-1.76	$-2.25
11.0%	$-0.46	$-0.73	$-1.06	$-1.42	$-1.85

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.56

Book Value / share($)Yahoo: $0.64

Results

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

Graham Number—

Current Price$0.42

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.27%

Terminal growth rate(%)

Computed WACC: 6.27%

Cost of equity (Re)12.89%(Rf 4.30% + β 1.56 × ERP 5.50%)

Cost of debt (Rd)0.63%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)46.57%

Debt weight (D/V)53.43%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.42

Implied Near-term FCF Growth—

Historical Revenue Growth-68.9%

Historical Earnings Growth—

Base FCF (TTM)-$1.14M

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$0.42

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$2.13M

Target EV/EBITDA multipleCurrent: 2.6×

Net Debt($B)Default: -$7.51M

Results

Implied Equity Value / share$0.27

Current Price$0.42

Upside / Downside-34.9%

Implied EV-$5.53M

← Overview Financial Statements ← Companies