Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.17)
DCF
$-5.22
-546.2%
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: -$12.61M
Rev: -30.8% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-5.22
Current Price$1.17
Upside / Downside-546.2%
Net Debt (used)-$7.74M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-5.27
$-6.37
$-7.65
$-9.14
$-10.85
8.0%
$-4.30
$-5.18
$-6.22
$-7.41
$-8.78
9.0%
$-3.62
$-4.36
$-5.22
$-6.21
$-7.35
10.0%
$-3.13
$-3.76
$-4.49
$-5.33
$-6.30
11.0%
$-2.75
$-3.30
$-3.93
$-4.66
$-5.50
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.50
Yahoo: $0.42
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$1.17
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$1.17
Implied Near-term FCF Growth—
Historical Revenue Growth-30.8%
Historical Earnings Growth—
Base FCF (TTM)-$12.61M
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.