The Discounted Cash Flow (DCF) valuation of Hammer Fiber Optics Holdings Corp (HMMR) is (0.38) USD. With the latest stock price at 0.27 USD, the upside of Hammer Fiber Optics Holdings Corp based on DCF is -240.2%.

Is HMMR a buy or a sell?

Based on the latest price of 0.27 USD and our DCF valuation, Hammer Fiber Optics Holdings Corp (HMMR) is a sell. Selling HMMR stocks now will result in a potential gain of 240.2%.

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

	Range	Selected
WACC / Discount Rate	5.3% - 7.0%	6.1%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(2.70) - (0.23)	(0.38)
Upside	-1098.1% - -184.9%	-240.2%

0.27 USD

Stock Price

(0.38) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

HMMR DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	07-2024	07-2025	07-2026	07-2027	07-2028	07-2029

Revenue	3	3	4	4	5	6
% Growth	1%	6%	13%	12%	13%	12%

Cost of goods sold	(2)	(2)	(3)	(3)	(3)	(3)
% of Revenue	73%	69%	66%	63%	60%	57%

Selling, G&A expenses	(2)	(2)	(2)	(2)	(2)	(3)
% of Revenue	47%	47%	47%	47%	47%	47%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1)	(1)	(1)	(1)	(1)	(1)
% of Revenue	17%	17%	17%	17%	17%	17%

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	-38%	-25%	-22%	-20%	-18%	-15%