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 | $22.17M | 55.8% | $12.37M | $13.30M | N/A |
| 2027 | $24.38M | 55.8% | $13.61M | $14.63M | $13.30M |
| 2028 | $26.82M | 55.8% | $14.97M | $16.09M | $13.30M |
| 2029 | $29.50M | 55.8% | $16.46M | $17.70M | $13.30M |
| 2030 | $32.45M | 55.8% | $18.11M | $19.47M | $13.30M |
| 2031 | $35.70M | 55.8% | $19.92M | $21.42M | $13.30M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $0.17 | 2026-03-31 |
| EPS growth | -22.7% | Forecast years: 5 |
| Future EPS | $0.047 | EPS × (1 + G)^5 |
| Base P/E | 14.4 | P/E |
| Future price | $0.676 | Future EPS × P/E |
| Fair value today | $0.42 | PV @ 10.0% |
| 30% safety price | $0.294 | Margin of safety |
| 50% safety price | $0.21 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $2.563 | $2.985 | $3.562 |
| 10.0% | $2.136 | $2.448 | $2.855 |
| 11.0% | $1.799 | $2.037 | $2.337 |