Followers | 36 |
Posts | 1412 |
Boards Moderated | 0 |
Alias Born | 04/30/2014 |
![](http://investorshub.advfn.com/images/default_ih_profile2_4848.jpg?cb=0)
Monday, February 23, 2015 3:56:06 AM
http://www.investopedia.com/university/dcf/dcf4.asp
I have been tracking this company for a while now, and am not in this for a quick flip. While it's a penny stock, The Vapor Group is a real company and I look at it as more of a venture capital investment at this point. The dilution will be over soon, and it is important to understand what the company is actually worth.
Revenue is increasing by roughly 20% per quarter, and costs are stabilizing, indicating the fact that profitability is within reach. Profitability indicates sustainability, and the CEO indicated for the time being that outside financing is no longer necessary.
Assuming they stay on the same revenue growth trajectory (which is conservative, given the explosive industry they operate within), I expect Q4 revenues to be 1.57 million dollars. It will be a coin toss as to whether they are in the black, but that is normal with a start-up venture. With a figure like this, I project total revenue in 2015 to be 10.1 million dollars with profitability at the bottom line.
Using a 12% discount rate, DCF Analysis suggests that this company is worth (10.1M / .12 ) = $84.2M. After conversion of promissory notes ends, I expect the market cap to adjust towards this figure.
I will revisit this analysis each quarter.
Educated comments and thoughts are welcome.
FEATURED Cannabix Technologies and Omega Laboratories Inc. Provide Positive Developments on Marijuana Breathalyzer Testing • Jul 11, 2024 8:21 AM
ECGI Holdings Enhances Board with Artificial Intelligence (AI) Expert Ahead of Allon Apparel Launch • ECGI • Jul 10, 2024 8:30 AM
Avant Technologies to Meet Unmet Needs in AI Industry While Addressing Sustainability Concerns • AVAI • Jul 10, 2024 8:00 AM
Panther Minerals Inc. Launches Investor Connect AI Chatbot for Enhanced Investor Engagement and Lead Generation • PURR • Jul 9, 2024 9:00 AM
Glidelogic Corp. Becomes TikTok Shop Partner, Opening a New Chapter in E-commerce Services • GDLG • Jul 5, 2024 7:09 AM
Freedom Holdings Corporate Update; Announces Management Has Signed Letter of Intent • FHLD • Jul 3, 2024 9:00 AM