WNW — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.52)
DCF	$-32274373036096.41	-2116352330235930.5%
Graham Number	$67.65	+4336.1%
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: -$16.95M

Near-term growth (yrs 1–5)(%)Rev: 2775.9% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Default: 9% (no SEC data)

Results

Intrinsic Value / share$-32279790533405.41

Current Price$1.52

Upside / Downside-2116707575961111.0%

Net Debt (used)-$33.17M

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

WACC \ Near-term	2767.9%	2771.9%	2775.9%	2779.9%	2783.9%
7.0%	$-54242255150010.17	$-54621583403692.41	$-55003030877439.98	$-55386606438574.41	$-55772318979118.08
8.0%	$-40845324726469.17	$-41130965241486.47	$-41418201564632.78	$-41707040373149.39	$-41997488362877.81
9.0%	$-31833311844443.40	$-32055929332467.95	$-32279790533405.41	$-32504900651246.86	$-32731264904479.62
10.0%	$-25430405200266.42	$-25608245726303.47	$-25787079806623.19	$-25966911598493.36	$-26147745270762.25
11.0%	$-20698470369588.65	$-20843219414240.12	$-20988777138647.54	$-21135146926519.62	$-21282332170990.77

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $11.03

Book Value / share($)Yahoo: $18.44

Results

Graham Number$67.65

Current Price$1.52

Margin of Safety+4336.1%

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Default: 9% (no SEC data)

Terminal growth rate(%)

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.52

Implied Near-term FCF Growth—

Historical Revenue Growth2775.9%

Historical Earnings Growth—

Base FCF (TTM)-$16.95M

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$1.52

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$1.92M

Target EV/EBITDA multipleCurrent: 14.8×

Net Debt($B)Default: -$33.17M

Results

Implied Equity Value / share$0.09

Current Price$1.52

Upside / Downside-94.1%

Implied EV-$28.34M

← Overview Financial Statements ← Companies