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%.
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 Rate | 5.5% - 6.9% | 6.2% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 0 - 0 | 0.00 |
Upside | -96.7% - -94.2% | -96.0% |
(CAD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 5 | 5 | 5 | 6 | 6 | 6 |
% Growth | 8% | 5% | 5% | 5% | 7% | 9% |
Cost of goods sold | (3) | (3) | (3) | (3) | (3) | (4) |
% of Revenue | 55% | 55% | 55% | 55% | 55% | 55% |
Selling, G&A expenses | (2) | (2) | (2) | (3) | (3) | (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 | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | 0 | 0 | 0 | 0 | 0 | 0 |
Tax rate | 0% | 27% | 27% | 27% | 27% | 27% |
Net profit | (0) | (0) | (0) | (0) | (0) | (0) |
% Margin | -3% | -2% | -2% | -2% | -2% | -2% |