Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.44)
DCF
$-9.47
-757.3%
Graham Number
$13.14
+812.7%
Reverse DCF
—
—
DDM
—
—
EV/EBITDA
$9.70
+573.7%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: 155.4% / EPS: -95.1%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-9.47
Current Price$1.44
Upside / Downside-757.3%
Net Debt (used)$276.15M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
147.4%
151.4%
155.4%
159.4%
163.4%
7.0%
$-9.47
$-9.47
$-9.47
$-9.47
$-9.47
8.0%
$-9.47
$-9.47
$-9.47
$-9.47
$-9.47
9.0%
$-9.47
$-9.47
$-9.47
$-9.47
$-9.47
10.0%
$-9.47
$-9.47
$-9.47
$-9.47
$-9.47
11.0%
$-9.47
$-9.47
$-9.47
$-9.47
$-9.47
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $0.59
Yahoo: $13.01
Results
Graham Number$13.14
Current Price$1.44
Margin of Safety+812.7%
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$1.44
Implied Near-term FCF Growth—
Historical Revenue Growth155.4%
Historical Earnings Growth-95.1%
Base FCF (TTM)—
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.
DDM Intrinsic Value / share—
Current Price$1.44
Upside / Downside—
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $34.46M
Current: 16.2×
Default: $276.15M
Results
Implied Equity Value / share$9.70
Current Price$1.44
Upside / Downside+573.7%
Implied EV$559.18M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)