SUIG — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.31)
DCF	$-76.42	-5933.9%
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: -$45.12M

Near-term growth (yrs 1–5)(%)Rev: 42.6% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.29%

Computed WACC: 11.29%

Cost of equity (Re)11.29%(Rf 4.30% + β 1.27 × 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)100.00%

Debt weight (D/V)0.00%

Results

Intrinsic Value / share$-51.32

Current Price$1.31

Upside / Downside-4017.5%

Net Debt (used)-$53.13M

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

WACC \ Near-term	34.6%	38.6%	42.6%	46.6%	50.6%
7.0%	$-90.69	$-104.80	$-120.62	$-138.30	$-158.00
8.0%	$-71.00	$-82.02	$-94.36	$-108.15	$-123.51
9.0%	$-57.55	$-66.45	$-76.42	$-87.56	$-99.96
10.0%	$-47.83	$-55.21	$-63.46	$-72.68	$-82.95
11.0%	$-40.51	$-46.74	$-53.71	$-61.49	$-70.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.77

Book Value / share($)Yahoo: $4.88

Results

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

Graham Number—

Current Price$1.31

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.29%

Terminal growth rate(%)

Computed WACC: 11.29%

Cost of equity (Re)11.29%(Rf 4.30% + β 1.27 × 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)100.00%

Debt weight (D/V)0.00%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.31

Implied Near-term FCF Growth—

Historical Revenue Growth42.6%

Historical Earnings Growth—

Base FCF (TTM)-$45.12M

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$1.31

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$53.13M

Results

Implied Equity Value / share$0.64

Current Price$1.31

Upside / Downside-51.2%

Implied EV$0

← Overview Financial Statements ← Companies