SNDX — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($22.03)
DCF	$-3043044168.49	-13813182889.3%
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: -$210.05M

Near-term growth (yrs 1–5)(%)Rev: 794.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 5.77%

Computed WACC: 5.77%

Cost of equity (Re)6.81%(Rf 4.30% + β 0.46 × 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)84.72%

Debt weight (D/V)15.28%

Results

Intrinsic Value / share$-7860257219.85

Current Price$22.03

Upside / Downside-35679787752.5%

Net Debt (used)-$68.25M

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

WACC \ Near-term	786.9%	790.9%	794.9%	798.9%	802.9%
7.0%	$-4936817395.40	$-5049153547.92	$-5163525403.92	$-5279960506.44	$-5398486645.87
8.0%	$-3724351207.24	$-3809097954.21	$-3895380442.05	$-3983219449.32	$-4072635941.16
9.0%	$-2907981610.65	$-2974152044.89	$-3041521588.56	$-3110106465.58	$-3179923045.59
10.0%	$-2327379958.62	$-2380338929.01	$-2434257596.72	$-2489148946.45	$-2545026079.49
11.0%	$-1897837719.51	$-1941022550.47	$-1984989956.28	$-2029750525.18	$-2075314940.46

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.60

Book Value / share($)Yahoo: $0.74

Results

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

Graham Number—

Current Price$22.03

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 5.77%

Terminal growth rate(%)

Computed WACC: 5.77%

Cost of equity (Re)6.81%(Rf 4.30% + β 0.46 × 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)84.72%

Debt weight (D/V)15.28%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$22.03

Implied Near-term FCF Growth—

Historical Revenue Growth794.9%

Historical Earnings Growth—

Base FCF (TTM)-$210.05M

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$22.03

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$273.48M

Target EV/EBITDA multipleCurrent: -6.9×

Net Debt($B)Default: -$68.25M

Results

Implied Equity Value / share$22.47

Current Price$22.03

Upside / Downside+2.0%

Implied EV$1.88B

← Overview Financial Statements ← Companies