SPRO — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.29)
DCF	$-1.48	-164.8%
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: -$7.34M

Near-term growth (yrs 1–5)(%)Rev: -59.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 12.38%

Computed WACC: 12.38%

Cost of equity (Re)12.70%(Rf 4.30% + β 1.53 × 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)97.47%

Debt weight (D/V)2.53%

Results

Intrinsic Value / share$-0.69

Current Price$2.29

Upside / Downside-130.2%

Net Debt (used)-$45.27M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-1.50	$-1.97	$-2.51	$-3.14	$-3.86
8.0%	$-1.09	$-1.47	$-1.90	$-2.41	$-2.99
9.0%	$-0.81	$-1.12	$-1.48	$-1.90	$-2.38
10.0%	$-0.60	$-0.87	$-1.18	$-1.53	$-1.94
11.0%	$-0.44	$-0.67	$-0.94	$-1.25	$-1.60

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.79

Book Value / share($)Yahoo: $0.47

Results

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

Graham Number—

Current Price$2.29

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 12.38%

Terminal growth rate(%)

Computed WACC: 12.38%

Cost of equity (Re)12.70%(Rf 4.30% + β 1.53 × 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)97.47%

Debt weight (D/V)2.53%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.29

Implied Near-term FCF Growth—

Historical Revenue Growth-59.6%

Historical Earnings Growth—

Base FCF (TTM)-$7.34M

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$2.29

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$45.09M

Target EV/EBITDA multipleCurrent: -1.9×

Net Debt($B)Default: -$45.27M

Results

Implied Equity Value / share$2.29

Current Price$2.29

Upside / Downside-0.0%

Implied EV$83.74M

← Overview Financial Statements ← Companies