TE — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($6.84)
DCF	$-24.24	-454.4%
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: -$255.19M

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

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.90%

Computed WACC: 8.90%

Cost of equity (Re)13.20%(Rf 4.30% + β 1.62 × 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)67.42%

Debt weight (D/V)32.58%

Results

Intrinsic Value / share$-24.57

Current Price$6.84

Upside / Downside-459.3%

Net Debt (used)$667.69M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-24.42	$-28.72	$-33.73	$-39.52	$-46.20
8.0%	$-20.64	$-24.10	$-28.12	$-32.77	$-38.12
9.0%	$-18.01	$-20.90	$-24.24	$-28.10	$-32.54
10.0%	$-16.09	$-18.55	$-21.40	$-24.68	$-28.45
11.0%	$-14.61	$-16.75	$-19.22	$-22.07	$-25.33

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-1.47

Book Value / share($)Yahoo: $0.57

Results

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

Graham Number—

Current Price$6.84

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.90%

Terminal growth rate(%)

Computed WACC: 8.90%

Cost of equity (Re)13.20%(Rf 4.30% + β 1.62 × 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)67.42%

Debt weight (D/V)32.58%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$6.84

Implied Near-term FCF Growth—

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)-$255.19M

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$6.84

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$34.96M

Target EV/EBITDA multipleCurrent: -62.3×

Net Debt($B)Default: $667.69M

Results

Implied Equity Value / share$7.12

Current Price$6.84

Upside / Downside+4.0%

Implied EV$2.18B

← Overview Financial Statements ← Companies