SINT — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.82)
DCF	$-5.93	-310.2%
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: -$1.46M

Near-term growth (yrs 1–5)(%)Rev: -74.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.08%

Computed WACC: 6.08%

Cost of equity (Re)7.99%(Rf 4.30% + β 0.67 × 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)76.20%

Debt weight (D/V)23.80%

Results

Intrinsic Value / share$-11.44

Current Price$2.82

Upside / Downside-505.6%

Net Debt (used)-$2.86M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-5.99	$-7.35	$-8.93	$-10.76	$-12.87
8.0%	$-4.79	$-5.88	$-7.16	$-8.63	$-10.32
9.0%	$-3.96	$-4.87	$-5.93	$-7.15	$-8.55
10.0%	$-3.35	$-4.13	$-5.03	$-6.07	$-7.26
11.0%	$-2.88	$-3.56	$-4.34	$-5.24	$-6.27

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.74

Book Value / share($)Yahoo: $1.13

Results

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

Graham Number—

Current Price$2.82

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.08%

Terminal growth rate(%)

Computed WACC: 6.08%

Cost of equity (Re)7.99%(Rf 4.30% + β 0.67 × 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)76.20%

Debt weight (D/V)23.80%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.82

Implied Near-term FCF Growth—

Historical Revenue Growth-74.0%

Historical Earnings Growth—

Base FCF (TTM)-$1.46M

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$2.82

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.26M

Target EV/EBITDA multipleCurrent: -0.9×

Net Debt($B)Default: -$2.86M

Results

Implied Equity Value / share$2.82

Current Price$2.82

Upside / Downside+0.0%

Implied EV$8.01M

← Overview Financial Statements ← Companies