TWAV — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.93)
DCF	$-47.52	-5222.2%
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: -$8.89M

Near-term growth (yrs 1–5)(%)Rev: 4.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 22.16%

Computed WACC: 22.16%

Cost of equity (Re)22.16%(Rf 4.30% + β 3.25 × 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$-14.62

Current Price$0.93

Upside / Downside-1676.5%

Net Debt (used)-$3.74M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-47.94	$-57.87	$-69.42	$-82.79	$-98.19
8.0%	$-39.20	$-47.19	$-56.48	$-67.21	$-79.55
9.0%	$-33.15	$-39.80	$-47.52	$-56.43	$-66.67
10.0%	$-28.70	$-34.38	$-40.95	$-48.53	$-57.23
11.0%	$-25.30	$-30.23	$-35.93	$-42.50	$-50.03

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.87

Book Value / share($)Yahoo: $3.06

Results

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

Graham Number—

Current Price$0.93

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 22.16%

Terminal growth rate(%)

Computed WACC: 22.16%

Cost of equity (Re)22.16%(Rf 4.30% + β 3.25 × 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$0.93

Implied Near-term FCF Growth—

Historical Revenue Growth4.0%

Historical Earnings Growth—

Base FCF (TTM)-$8.89M

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$0.93

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: -$3.74M

Results

Implied Equity Value / share$1.17

Current Price$0.93

Upside / Downside+25.6%

Implied EV$0

← Overview Financial Statements ← Companies