Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($1.12)
DCF
$-1.63
-245.8%
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
Yahoo: -$173,871
Rev: -43.5% / EPS: —
Default: 9% (no SEC data)
Results
Intrinsic Value / share$-1.63
Current Price$1.12
Upside / Downside-245.8%
Net Debt (used)$25.15M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
-3.0%
1.0%
5.0%
9.0%
13.0%
7.0%
$-1.63
$-1.67
$-1.71
$-1.76
$-1.82
8.0%
$-1.60
$-1.63
$-1.67
$-1.70
$-1.75
9.0%
$-1.58
$-1.60
$-1.63
$-1.67
$-1.70
10.0%
$-1.56
$-1.59
$-1.61
$-1.64
$-1.67
11.0%
$-1.55
$-1.57
$-1.59
$-1.61
$-1.64
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $-0.70
Yahoo: $3.71
Results
Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.
Graham Number—
Current Price$1.12
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$1.12
Implied Near-term FCF Growth—
Historical Revenue Growth-43.5%
Historical Earnings Growth—
Base FCF (TTM)-$173,871
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.