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 | $310.89M | 81.2% | $252.45M | $186.54M | N/A |
| 2027 | $341.98M | 81.2% | $277.69M | $205.19M | $186.54M |
| 2028 | $376.18M | 81.2% | $305.46M | $225.71M | $186.54M |
| 2029 | $413.80M | 81.2% | $336.01M | $248.28M | $186.54M |
| 2030 | $455.18M | 81.2% | $369.61M | $273.11M | $186.54M |
| 2031 | $500.70M | 81.2% | $406.57M | $300.42M | $186.54M |
Projects EPS forward, applies an exit P/E, then discounts the result back to today.
| Base EPS | $0.77 | 2025-07-31 |
| EPS growth | -35.3% | Forecast years: 5 |
| Future EPS | $0.087 | EPS × (1 + G)^5 |
| Base P/E | 10.4 | P/E |
| Future price | $0.908 | Future EPS × P/E |
| Fair value today | $0.564 | PV @ 10.0% |
| 30% safety price | $0.395 | Margin of safety |
| 50% safety price | $0.282 | Margin of safety |
| Discount rate \\ Terminal growth | 1.5% | 2.5% | 3.5% |
|---|---|---|---|
| 9.0% | $6.222 | $7.516 | $9.28 |
| 10.0% | $4.915 | $5.869 | $7.116 |
| 11.0% | $3.884 | $4.611 | $5.531 |