XWEL — Valuation Models

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

Valuation Summary

Model	Intrinsic Value	vs Price ($1.44)
DCF	$-27.66	-2027.8%
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: -$8.78M

Near-term growth (yrs 1–5)(%)Rev: -12.8% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 4.20%

Computed WACC: 4.20%

Cost of equity (Re)9.05%(Rf 4.30% + β 0.86 × 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)46.40%

Debt weight (D/V)53.60%

Results

Intrinsic Value / share$-104.13

Current Price$1.44

Upside / Downside-7356.3%

Net Debt (used)$5.33M

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

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$-27.89	$-33.35	$-39.69	$-47.04	$-55.49
8.0%	$-23.10	$-27.48	$-32.58	$-38.48	$-45.26
9.0%	$-19.77	$-23.42	$-27.66	$-32.56	$-38.18
10.0%	$-17.33	$-20.45	$-24.06	$-28.22	$-33.00
11.0%	$-15.46	$-18.17	$-21.30	$-24.91	$-29.04

2 — Graham Number

Assumptions

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

EPS (trailing)($)Yahoo: $-3.34

Book Value / share($)Yahoo: $-1.10

Results

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

Graham Number—

Current Price$1.44

Margin of Safety—

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

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 4.20%

Terminal growth rate(%)

Computed WACC: 4.20%

Cost of equity (Re)9.05%(Rf 4.30% + β 0.86 × 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)46.40%

Debt weight (D/V)53.60%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$1.44

Implied Near-term FCF Growth—

Historical Revenue Growth-12.8%

Historical Earnings Growth—

Base FCF (TTM)-$8.78M

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$1.44

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$9.21M

Target EV/EBITDA multipleCurrent: -2.7×

Net Debt($B)Default: $5.33M

Results

Implied Equity Value / share$3.39

Current Price$1.44

Upside / Downside+136.0%

Implied EV$24.86M

← Overview Financial Statements ← Companies