SLXN — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.65)
DCF	$-37.63	-2380.6%
Graham Number	$132.38	+7922.8%
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: -$7.11M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 2.94%

Computed WACC: 2.94%

Cost of equity (Re)4.10%(Rf 4.30% + β -0.04 × 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)71.81%

Debt weight (D/V)28.19%

Results

Intrinsic Value / share$-594.89

Current Price$1.65

Upside / Downside-36154.1%

Net Debt (used)-$7.22M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-37.97	$-46.12	$-55.59	$-66.56	$-79.20
8.0%	$-30.80	$-37.36	$-44.98	$-53.78	$-63.91
9.0%	$-25.84	$-31.30	$-37.63	$-44.94	$-53.34
10.0%	$-22.19	$-26.85	$-32.24	$-38.46	$-45.60
11.0%	$-19.40	$-23.45	$-28.13	$-33.51	$-39.69

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $349.09

Book Value / share($)Yahoo: $2.23

Results

Graham Number$132.38

Current Price$1.65

Margin of Safety+7922.8%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 2.94%

Terminal growth rate(%)

Computed WACC: 2.94%

Cost of equity (Re)4.10%(Rf 4.30% + β -0.04 × 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)71.81%

Debt weight (D/V)28.19%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.65

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$7.11M

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$1.65

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.13M

Target EV/EBITDA multipleCurrent: 0.2×

Net Debt($B)Default: -$7.22M

Results

Implied Equity Value / share$1.73

Current Price$1.65

Upside / Downside+4.9%

Implied EV-$1.81M

← Overview Financial Statements ← Companies