SLNH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.94)
DCF	$-1.84	-294.4%
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: -$7.87M

Near-term growth (yrs 1–5)(%)Rev: 11.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 22.30%

Computed WACC: 22.30%

Cost of equity (Re)28.75%(Rf 4.30% + β 4.45 × 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)77.56%

Debt weight (D/V)22.44%

Results

Intrinsic Value / share$-0.36

Current Price$0.94

Upside / Downside-137.8%

Net Debt (used)-$24.44M

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

WACC \ Near-term	3.8%	7.8%	11.8%	15.8%	19.8%
7.0%	$-1.93	$-2.35	$-2.84	$-3.40	$-4.04
8.0%	$-1.52	$-1.86	$-2.25	$-2.69	$-3.20
9.0%	$-1.24	$-1.52	$-1.84	$-2.20	$-2.62
10.0%	$-1.03	$-1.27	$-1.54	$-1.85	$-2.20
11.0%	$-0.87	$-1.08	$-1.31	$-1.58	$-1.88

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-8.29

Book Value / share($)Yahoo: $0.23

Results

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

Graham Number—

Current Price$0.94

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 22.30%

Terminal growth rate(%)

Computed WACC: 22.30%

Cost of equity (Re)28.75%(Rf 4.30% + β 4.45 × 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)77.56%

Debt weight (D/V)22.44%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.94

Implied Near-term FCF Growth—

Historical Revenue Growth11.8%

Historical Earnings Growth—

Base FCF (TTM)-$7.87M

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$0.94

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$40.93M

Target EV/EBITDA multipleCurrent: -2.4×

Net Debt($B)Default: -$24.44M

Results

Implied Equity Value / share$1.25

Current Price$0.94

Upside / Downside+32.8%

Implied EV$99.18M

← Overview Financial Statements ← Companies