UUUU — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($21.81)
DCF	$-6.94	-131.8%
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: -$106.05M

Near-term growth (yrs 1–5)(%)Rev: -32.1% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.20%

Computed WACC: 11.20%

Cost of equity (Re)12.61%(Rf 4.30% + β 1.51 × ERP 5.50%)

Cost of debt (Rd)0.34%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)88.63%

Debt weight (D/V)11.37%

Results

Intrinsic Value / share$-4.97

Current Price$21.81

Upside / Downside-122.8%

Net Debt (used)-$186.15M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-7.00	$-8.57	$-10.40	$-12.52	$-14.96
8.0%	$-5.62	$-6.88	$-8.35	$-10.05	$-12.01
9.0%	$-4.66	$-5.71	$-6.94	$-8.35	$-9.97
10.0%	$-3.96	$-4.86	$-5.90	$-7.10	$-8.47
11.0%	$-3.42	$-4.20	$-5.10	$-6.14	$-7.33

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.38

Book Value / share($)Yahoo: $2.82

Results

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

Graham Number—

Current Price$21.81

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.20%

Terminal growth rate(%)

Computed WACC: 11.20%

Cost of equity (Re)12.61%(Rf 4.30% + β 1.51 × ERP 5.50%)

Cost of debt (Rd)0.34%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)88.63%

Debt weight (D/V)11.37%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$21.81

Implied Near-term FCF Growth—

Historical Revenue Growth-32.1%

Historical Earnings Growth—

Base FCF (TTM)-$106.05M

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$21.81

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$92.50M

Target EV/EBITDA multipleCurrent: -55.0×

Net Debt($B)Default: -$186.15M

Results

Implied Equity Value / share$21.83

Current Price$21.81

Upside / Downside+0.1%

Implied EV$5.09B

← Overview Financial Statements ← Companies