Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.03)
DCF
$-4.46
-533.4%
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
Yahoo: -$1.83M
Rev: -57.7% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-4.46
Current Price$1.03
Upside / Downside-533.4%
Net Debt (used)-$2.49M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-4.51
$-5.49
$-6.64
$-7.97
$-9.50
8.0%
$-3.64
$-4.43
$-5.35
$-6.42
$-7.65
9.0%
$-3.04
$-3.70
$-4.46
$-5.35
$-6.37
10.0%
$-2.59
$-3.16
$-3.81
$-4.56
$-5.43
11.0%
$-2.26
$-2.75
$-3.31
$-3.97
$-4.71
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.59
Yahoo: $1.10
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$1.03
Margin of Safety—
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Reverse DCF requires positive TTM free cash flow.
Current Price$1.03
Implied Near-term FCF Growth—
Historical Revenue Growth-57.7%
Historical Earnings Growth—
Base FCF (TTM)-$1.83M
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
Yahoo: —
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.