WETH — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.60)
DCF	$22.50	+1306.3%
Graham Number	$12.57	+685.7%
Reverse DCF	—	implied g: -20.0%
DDM	—	—
EV/EBITDA	$1.64	+2.5%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $8.57M

Near-term growth (yrs 1–5)(%)Rev: 5.6% / EPS: -4.5%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 6.14%

Computed WACC: 6.14%

Cost of equity (Re)6.35%(Rf 4.30% + β 0.37 × 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)96.63%

Debt weight (D/V)3.37%

Results

Intrinsic Value / share$32.97

Current Price$1.60

Upside / Downside+1960.5%

Net Debt (used)-$112.53M

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

WACC \ Near-term	-2.4%	1.6%	5.6%	9.6%	13.6%
7.0%	$22.66	$25.32	$28.42	$32.00	$36.13
8.0%	$20.29	$22.43	$24.92	$27.79	$31.10
9.0%	$18.65	$20.43	$22.50	$24.88	$27.62
10.0%	$17.45	$18.97	$20.73	$22.75	$25.08
11.0%	$16.53	$17.85	$19.37	$21.13	$23.14

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $0.62

Book Value / share($)Yahoo: $11.33

Results

Graham Number$12.57

Current Price$1.60

Margin of Safety+685.7%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 6.14%

Terminal growth rate(%)

Computed WACC: 6.14%

Cost of equity (Re)6.35%(Rf 4.30% + β 0.37 × 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)96.63%

Debt weight (D/V)3.37%

Results

Current Price$1.60

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth5.6%

Historical Earnings Growth-4.5%

Base FCF (TTM)$8.57M

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$1.60

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $10.00M

Target EV/EBITDA multipleCurrent: -9.3×

Net Debt($B)Default: -$112.53M

Results

Implied Equity Value / share$1.64

Current Price$1.60

Upside / Downside+2.5%

Implied EV-$92.96M

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$2.11B	-$1.11B	-$112.53M	$887.47M	$1.89B
-13.3x	$165.91	$82.10	$-1.71	$-85.52	$-169.34
-11.3x	$167.59	$83.77	$-0.04	$-83.85	$-167.66
-9.3x	$169.26	$85.45	$1.64	$-82.17	$-165.98
-7.3x	$170.94	$87.13	$3.32	$-80.49	$-164.31
-5.3x	$172.62	$88.80	$4.99	$-78.82	$-162.63

← Overview Financial Statements ← Companies