TARA — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($5.97)
DCF	$-7.97	-233.4%
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

Base FCF($B)Yahoo: -$31.66M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.80%

Computed WACC: 11.80%

Cost of equity (Re)11.93%(Rf 4.30% + β 1.39 × 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)98.87%

Debt weight (D/V)1.13%

Results

Intrinsic Value / share$-4.81

Current Price$5.97

Upside / Downside-180.5%

Net Debt (used)-$129.01M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-8.05	$-10.17	$-12.63	$-15.48	$-18.76
8.0%	$-6.19	$-7.90	$-9.87	$-12.16	$-14.79
9.0%	$-4.90	$-6.32	$-7.97	$-9.86	$-12.04
10.0%	$-3.96	$-5.17	$-6.57	$-8.18	$-10.03
11.0%	$-3.23	$-4.28	$-5.50	$-6.90	$-8.50

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.31

Book Value / share($)Yahoo: $3.43

Results

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

Graham Number—

Current Price$5.97

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.80%

Terminal growth rate(%)

Computed WACC: 11.80%

Cost of equity (Re)11.93%(Rf 4.30% + β 1.39 × 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)98.87%

Debt weight (D/V)1.13%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$5.97

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$31.66M

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$5.97

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$59.43M

Target EV/EBITDA multipleCurrent: -1.7×

Net Debt($B)Default: -$129.01M

Results

Implied Equity Value / share$4.30

Current Price$5.97

Upside / Downside-28.0%

Implied EV$101.33M

← Overview Financial Statements ← Companies