The Discounted Cash Flow (DCF) valuation of nDivision Inc (NDVN) is (0.92) USD. With the latest stock price at 0.01 USD, the upside of nDivision Inc based on DCF is -8978.3%.

Is NDVN a buy or a sell?

Based on the latest price of 0.01 USD and our DCF valuation, nDivision Inc (NDVN) is a sell. Selling NDVN stocks now will result in a potential gain of 8978.3%.

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

	Range	Selected
WACC / Discount Rate	6.1% - 9.5%	7.8%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(2.87) - (0.59)	(0.92)
Upside	-27654.6% - -5775.7%	-8978.3%

0.01 USD

Stock Price

(0.92) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

NDVN DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2021	12-2022	12-2023	12-2024	12-2025	12-2026

Revenue	6	6	7	7	7	7
% Growth	4%	5%	2%	5%	2%	2%

Cost of goods sold	(5)	(5)	(5)	(5)	(5)	(5)
% of Revenue	87%	83%	78%	75%	71%	67%

Selling, G&A expenses	(5)	(5)	(5)	(5)	(5)	(5)
% of Revenue	74%	74%	74%	74%	74%	74%

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

Net interest & other expenses	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	5%	5%	5%	5%	5%	5%

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

Net profit	(4)	(3)	(3)	(3)	(3)	(2)
% Margin	-66%	-45%	-42%	-39%	-37%	-34%