Loading market dashboard

Estimates, scoring, valuation assumptions, and peer comparison in one research surface.
Change the assumptions to see how revenue growth, margins, and exit multiples can move fair value.
| Year | Revenue | Margin | Profit | Free cash flow | Present value |
|---|---|---|---|---|---|
| 2026 | $57.84M | 70.1% | $40.55M | $34.70M | N/A |
| 2027 | $63.62M | 70.1% | $44.60M | $38.17M | $34.70M |
| 2028 | $69.99M | 70.1% | $49.06M | $41.99M | $34.70M |
| 2029 | $76.98M | 70.1% | $53.97M | $46.19M | $34.70M |
| 2030 | $84.68M | 70.1% | $59.36M | $50.81M | $34.70M |
| 2031 | $93.15M | 70.1% | $65.30M | $55.89M | $34.70M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $0.31 | 2025-10-31 |
| EPS growth | -40.0% | Forecast years: 5 |
| Future EPS | $0.024 | EPS × (1 + G)^5 |
| Base P/E | 15.8 | P/E |
| Future price | $0.381 | Future EPS × P/E |
| Fair value today | $0.236 | PV @ 10.0% |
| 30% safety price | $0.166 | Margin of safety |
| 50% safety price | $0.118 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $3.339 | $3.999 | $4.90 |
| 10.0% | $2.672 | $3.159 | $3.796 |
| 11.0% | $2.146 | $2.517 | $2.987 |