Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($2.15)
DCF
$-5.19
-340.7%
Graham Number
—
—
Reverse DCF
—
—
DDM
$2.88
+33.8%
EV/EBITDA
$2.58
+19.6%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: —
Rev: -5.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-5.19
Current Price$2.15
Upside / Downside-340.7%
Net Debt (used)$47.23M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-5.19
$-5.19
$-5.19
$-5.19
$-5.19
8.0%
$-5.19
$-5.19
$-5.19
$-5.19
$-5.19
9.0%
$-5.19
$-5.19
$-5.19
$-5.19
$-5.19
10.0%
$-5.19
$-5.19
$-5.19
$-5.19
$-5.19
11.0%
$-5.19
$-5.19
$-5.19
$-5.19
$-5.19
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.48
Yahoo: $6.29
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$2.15
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$2.15
Implied Near-term FCF Growth—
Historical Revenue Growth-5.2%
Historical Earnings Growth—
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: $0.14
Results
DDM Intrinsic Value / share$2.88
Current Price$2.15
Upside / Downside+33.8%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $8.78M
Current: 8.1×
Default: $47.23M
Results
Implied Equity Value / share$2.58
Current Price$2.15
Upside / Downside+19.6%
Implied EV$70.70M
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)