VUZI — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($2.65)
DCF	$-0.79	-129.7%
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: -$4.82M

Near-term growth (yrs 1–5)(%)Rev: -16.2% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 11.46%

Computed WACC: 11.46%

Cost of equity (Re)11.52%(Rf 4.30% + β 1.31 × 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)99.47%

Debt weight (D/V)0.53%

Results

Intrinsic Value / share$-0.49

Current Price$2.65

Upside / Downside-118.7%

Net Debt (used)-$21.47M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-0.80	$-1.01	$-1.26	$-1.55	$-1.89
8.0%	$-0.61	$-0.78	$-0.98	$-1.22	$-1.48
9.0%	$-0.48	$-0.62	$-0.79	$-0.98	$-1.20
10.0%	$-0.38	$-0.50	$-0.65	$-0.81	$-1.00
11.0%	$-0.31	$-0.41	$-0.54	$-0.68	$-0.84

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-0.49

Book Value / share($)Yahoo: $0.35

Results

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

Graham Number—

Current Price$2.65

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 11.46%

Terminal growth rate(%)

Computed WACC: 11.46%

Cost of equity (Re)11.52%(Rf 4.30% + β 1.31 × 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)99.47%

Debt weight (D/V)0.53%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$2.65

Implied Near-term FCF Growth—

Historical Revenue Growth-16.2%

Historical Earnings Growth—

Base FCF (TTM)-$4.82M

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$2.65

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$34.97M

Target EV/EBITDA multipleCurrent: -6.1×

Net Debt($B)Default: -$21.47M

Results

Implied Equity Value / share$2.92

Current Price$2.65

Upside / Downside+10.4%

Implied EV$212.88M

← Overview Financial Statements ← Companies