The Discounted Cash Flow (DCF) valuation of Creative Learning Corp (CLCN) is (0.44) USD. With the latest stock price at 0.06 USD, the upside of Creative Learning Corp based on DCF is -904.4%.
Based on the latest price of 0.06 USD and our DCF valuation, Creative Learning Corp (CLCN) is a sell. Selling CLCN stocks now will result in a potential gain of 904.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 5.6% - 8.4% | 7.0% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (1.94) - (0.26) | (0.44) |
Upside | -3626.1% - -580.0% | -904.4% |
(USD in millions) | Projections | |||||
09-2022 | 09-2023 | 09-2024 | 09-2025 | 09-2026 | 09-2027 | |
Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
% Growth | 97% | 5% | 2% | 3% | 2% | 5% |
Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 70% | 67% | 63% | 60% | 57% | 54% |
Selling, G&A expenses | (1) | (1) | (1) | (1) | (1) | (1) |
% of Revenue | 2054% | 2054% | 2054% | 2054% | 2054% | 2054% |
Research & Development | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 111% | 111% | 111% | 111% | 111% | 111% |
Net interest & other expenses | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 523% | 523% | 523% | 523% | 523% | 523% |
Tax expense | 0 | 0 | 0 | 0 | 0 | 0 |
Tax rate | 0% | 27% | 27% | 27% | 27% | 27% |
Net profit | (1) | (1) | (1) | (1) | (1) | (1) |
% Margin | -2658% | -113% | -116% | -119% | -122% | -127% |