SLDB — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.20)
DCF	$-14.69	-337.0%
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: -$77.40M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 18.06%

Computed WACC: 18.06%

Cost of equity (Re)18.88%(Rf 4.30% + β 2.65 × 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)95.66%

Debt weight (D/V)4.34%

Results

Intrinsic Value / share$-4.43

Current Price$6.20

Upside / Downside-171.5%

Net Debt (used)-$214.21M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-14.84	$-18.40	$-22.54	$-27.33	$-32.84
8.0%	$-11.71	$-14.57	$-17.90	$-21.74	$-26.17
9.0%	$-9.54	$-11.93	$-14.69	$-17.88	$-21.55
10.0%	$-7.95	$-9.98	$-12.34	$-15.05	$-18.17
11.0%	$-6.73	$-8.50	$-10.54	$-12.89	$-15.59

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-2.48

Book Value / share($)Yahoo: $2.80

Results

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

Graham Number—

Current Price$6.20

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 18.06%

Terminal growth rate(%)

Computed WACC: 18.06%

Cost of equity (Re)18.88%(Rf 4.30% + β 2.65 × 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)95.66%

Debt weight (D/V)4.34%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.20

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$77.40M

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$6.20

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$168.04M

Target EV/EBITDA multipleCurrent: -1.6×

Net Debt($B)Default: -$214.21M

Results

Implied Equity Value / share$6.21

Current Price$6.20

Upside / Downside+0.1%

Implied EV$269.54M

← Overview Financial Statements ← Companies