The Discounted Cash Flow (DCF) valuation of DSG Global Inc (DSGT) is (0.93) USD. With the latest stock price at 0.00 USD, the upside of DSG Global Inc based on DCF is -92887674.7%.

Is DSGT a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, DSG Global Inc (DSGT) is a sell. Selling DSGT stocks now will result in a potential gain of 92887674.7%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	3.0% - 5.2%	4.1%
Long-term Growth Rate	2.0% - 2.7%	2.4%
Fair Price	(6.10) - (0.52)	(0.93)
Upside	-610241315.8% - -52158451.5%	-92887674.7%

0.00 USD

Stock Price

(0.93) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

DSGT DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2022	12-2023	12-2024	12-2025	12-2026	12-2027

Revenue	4	3	3	3	3	4
% Growth	83%	-34%	11%	8%	12%	11%

Cost of goods sold	(2)	(1)	(1)	(1)	(1)	(2)
% of Revenue	54%	52%	49%	47%	44%	42%

Selling, G&A expenses	(7)	(4)	(5)	(5)	(6)	(7)
% of Revenue	178%	178%	178%	178%	178%	178%

Research & Development	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	1%	1%	1%	1%	1%	1%

Net interest & other expenses	(2)	(2)	(2)	(2)	(2)	(2)
% of Revenue	64%	64%	64%	64%	64%	64%

Tax expense	0	1	1	2	2	2
Tax rate	0%	27%	27%	27%	27%	27%

Net profit	(8)	(4)	(4)	(4)	(5)	(5)
% Margin	-197%	-142%	-140%	-138%	-136%	-135%