Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($5.17)
DCF
$-27.98
-641.3%
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
Yahoo: -$67.60M
Rev: -1.2% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-27.98
Current Price$5.17
Upside / Downside-641.3%
Net Debt (used)$12.65M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-28.22
$-33.87
$-40.44
$-48.04
$-56.80
8.0%
$-23.25
$-27.80
$-33.08
$-39.18
$-46.20
9.0%
$-19.81
$-23.59
$-27.98
$-33.05
$-38.87
10.0%
$-17.28
$-20.51
$-24.25
$-28.56
$-33.51
11.0%
$-15.35
$-18.15
$-21.40
$-25.13
$-29.41
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.97
Yahoo: $2.78
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$5.17
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$5.17
Implied Near-term FCF Growth—
Historical Revenue Growth-1.2%
Historical Earnings Growth—
Base FCF (TTM)-$67.60M
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.