PRSN.V
Personas Social Inc
Price:  
0.04 
CAD
Volume:  
114,000
Canada | Entertainment

PRSN.V DCF Valuation - Growth Exit 5Y

-96 %
Upside

What is the DCF valuation of PRSN.V?

The Discounted Cash Flow (DCF) valuation of Personas Social Inc (PRSN.V) is 0.00 CAD. With the latest stock price at 0.04 CAD, the upside of Personas Social Inc based on DCF is -96%.

Is PRSN.V a buy or a sell?

Based on the latest price of 0.04 CAD and our DCF valuation, Personas Social Inc (PRSN.V) is a sell. Selling PRSN.V stocks now will result in a potential gain of 96%.

Range Selected
WACC / Discount Rate5.5% - 6.9%6.2%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price0 - 00.00
Upside-96.7% - -94.2%-96.0%
0.04 CAD
Stock Price
0.00 CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

PRSN.V DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue555666
% Growth
8%5%5%5%7%9%
Cost of goods sold(3)(3)(3)(3)(3)(4)
% of Revenue55%55%55%55%55%55%
Selling, G&A expenses(2)(2)(2)(3)(3)(3)
% of Revenue47%47%47%47%47%47%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(0)(0)(0)(0)(0)(0)
% of Revenue1%1%1%1%1%1%
Tax expense000000
Tax rate0%27%27%27%27%27%
Net profit(0)(0)(0)(0)(0)(0)
% Margin-3%-2%-2%-2%-2%-2%