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 | $38.22M | 52.6% | $20.10M | $18.08M | N/A |
| 2027 | $37.19M | 52.6% | $19.56M | $17.59M | $15.99M |
| 2028 | $36.18M | 52.6% | $19.03M | $17.11M | $14.14M |
| 2029 | $35.21M | 52.6% | $18.52M | $16.65M | $12.51M |
| 2030 | $34.25M | 52.6% | $18.02M | $16.20M | $11.07M |
| 2031 | $33.33M | 52.6% | $17.53M | $15.76M | $9.79M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $1.00 | 2025-12-31 |
| EPS growth | -40.0% | Forecast years: 5 |
| Future EPS | $0.078 | EPS × (1 + G)^5 |
| Base P/E | 15 | P/E |
| Future price | $1.166 | Future EPS × P/E |
| Fair value today | $0.724 | PV @ 10.0% |
| 30% safety price | $0.507 | Margin of safety |
| 50% safety price | $0.362 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $3.509 | $4.566 | $6.007 |
| 10.0% | $2.429 | $3.208 | $4.227 |
| 11.0% | $1.576 | $2.169 | $2.921 |