SNAL — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.65)
DCF	$23.75	+3553.0%
Graham Number	—	—
Reverse DCF	—	implied g: -20.0%
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: $12.09M

Near-term growth (yrs 1–5)(%)Rev: -38.7% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.12%

Computed WACC: 5.12%

Cost of equity (Re)7.39%(Rf 4.30% + β 0.56 × 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)69.30%

Debt weight (D/V)30.70%

Results

Intrinsic Value / share$59.12

Current Price$0.65

Upside / Downside+8994.5%

Net Debt (used)-$1.41M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$23.95	$28.76	$34.36	$40.84	$48.30
8.0%	$19.72	$23.59	$28.09	$33.29	$39.27
9.0%	$16.78	$20.01	$23.75	$28.07	$33.03
10.0%	$14.63	$17.38	$20.57	$24.24	$28.45
11.0%	$12.98	$15.37	$18.13	$21.32	$24.96

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.69

Book Value / share($)Yahoo: $-0.41

Results

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

Graham Number—

Current Price$0.65

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.12%

Terminal growth rate(%)

Computed WACC: 5.12%

Cost of equity (Re)7.39%(Rf 4.30% + β 0.56 × 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)69.30%

Debt weight (D/V)30.70%

Results

Current Price$0.65

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth-38.7%

Historical Earnings Growth—

Base FCF (TTM)$12.09M

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$0.65

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$11.53M

Target EV/EBITDA multipleCurrent: -1.5×

Net Debt($B)Default: -$1.41M

Results

Implied Equity Value / share$2.12

Current Price$0.65

Upside / Downside+225.4%

Implied EV$17.63M

← Overview Financial Statements ← Companies