VRAR — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($0.68)
DCF	$-3.04	-546.8%
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: -$3.83M

Near-term growth (yrs 1–5)(%)Rev: -59.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 10.79%

Computed WACC: 10.79%

Cost of equity (Re)10.94%(Rf 4.30% + β 1.21 × 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)98.62%

Debt weight (D/V)1.38%

Results

Intrinsic Value / share$-2.34

Current Price$0.68

Upside / Downside-444.4%

Net Debt (used)-$3.14M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-3.07	$-3.72	$-4.47	$-5.35	$-6.36
8.0%	$-2.49	$-3.02	$-3.62	$-4.33	$-5.14
9.0%	$-2.10	$-2.53	$-3.04	$-3.62	$-4.29
10.0%	$-1.81	$-2.18	$-2.61	$-3.10	$-3.67
11.0%	$-1.58	$-1.91	$-2.28	$-2.71	$-3.20

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.19

Book Value / share($)Yahoo: $0.72

Results

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

Graham Number—

Current Price$0.68

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 10.79%

Terminal growth rate(%)

Computed WACC: 10.79%

Cost of equity (Re)10.94%(Rf 4.30% + β 1.21 × 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)98.62%

Debt weight (D/V)1.38%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$0.68

Implied Near-term FCF Growth—

Historical Revenue Growth-59.0%

Historical Earnings Growth—

Base FCF (TTM)-$3.83M

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$0.68

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$3.94M

Target EV/EBITDA multipleCurrent: -2.9×

Net Debt($B)Default: -$3.14M

Results

Implied Equity Value / share$0.69

Current Price$0.68

Upside / Downside+1.9%

Implied EV$11.47M

← Overview Financial Statements ← Companies