SLSN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.29)
DCF	$-3.51	-371.9%
Graham Number	$0.23	-81.8%
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	$1.29	+0.0%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: -$12.68M

Near-term growth (yrs 1–5)(%)Rev: -13.5% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.07%

Computed WACC: 8.07%

Cost of equity (Re)10.30%(Rf 4.30% + β 1.09 × 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)78.32%

Debt weight (D/V)21.68%

Results

Intrinsic Value / share$-4.04

Current Price$1.29

Upside / Downside-413.2%

Net Debt (used)$24.75M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.53	$-4.18	$-4.93	$-5.79	$-6.79
8.0%	$-2.97	$-3.49	$-4.09	$-4.78	$-5.58
9.0%	$-2.58	$-3.01	$-3.51	$-4.09	$-4.75
10.0%	$-2.29	$-2.66	$-3.08	$-3.57	$-4.14
11.0%	$-2.07	$-2.39	$-2.76	$-3.18	$-3.67

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.01

Book Value / share($)Yahoo: $0.24

Results

Graham Number$0.23

Current Price$1.29

Margin of Safety-81.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.07%

Terminal growth rate(%)

Computed WACC: 8.07%

Cost of equity (Re)10.30%(Rf 4.30% + β 1.09 × 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)78.32%

Debt weight (D/V)21.68%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.29

Implied Near-term FCF Growth—

Historical Revenue Growth-13.5%

Historical Earnings Growth—

Base FCF (TTM)-$12.68M

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$1.29

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $2.07M

Target EV/EBITDA multipleCurrent: 56.0×

Net Debt($B)Default: $24.75M

Results

Implied Equity Value / share$1.29

Current Price$1.29

Upside / Downside+0.0%

Implied EV$115.75M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.98B	-$975.25M	$24.75M	$1.02B	$2.02B
52.0x	$29.53	$15.35	$1.17	$-13.00	$-27.18
54.0x	$29.59	$15.41	$1.23	$-12.95	$-27.12
56.0x	$29.64	$15.47	$1.29	$-12.89	$-27.06
58.0x	$29.70	$15.53	$1.35	$-12.83	$-27.01
60.0x	$29.76	$15.58	$1.41	$-12.77	$-26.95

← Overview Financial Statements ← Companies