CLCN
Creative Learning Corp
Price:  
0.06 
USD
Volume:  
8,600
United States | Diversified Consumer Services

CLCN DCF Valuation - Growth Exit 5Y

-904.4 %
Upside

What is the DCF valuation of CLCN?

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%.

Is CLCN a buy or a sell?

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 Rate5.6% - 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%
0.06 USD
Stock Price
(0.44) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

CLCN DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
09-202209-202309-202409-202509-202609-2027
Revenue000000
% Growth
97%5%2%3%2%5%
Cost of goods sold(0)(0)(0)(0)(0)(0)
% of Revenue70%67%63%60%57%54%
Selling, G&A expenses(1)(1)(1)(1)(1)(1)
% of Revenue2054%2054%2054%2054%2054%2054%
Research & Development(0)(0)(0)(0)(0)(0)
% of Revenue111%111%111%111%111%111%
Net interest & other expenses(0)(0)(0)(0)(0)(0)
% of Revenue523%523%523%523%523%523%
Tax expense000000
Tax rate0%27%27%27%27%27%
Net profit(1)(1)(1)(1)(1)(1)
% Margin-2658%-113%-116%-119%-122%-127%