The Discounted Cash Flow (DCF) valuation of Samsara Luggage Inc (SAML) is (0.17) USD. With the latest stock price at 0.00 USD, the upside of Samsara Luggage Inc based on DCF is -4669%.

Is SAML a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, Samsara Luggage Inc (SAML) is a sell. Selling SAML stocks now will result in a potential gain of 4669%.

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

	Range	Selected
WACC / Discount Rate	5.3% - 6.8%	6.0%
Long-term Growth Rate	3.0% - 4.8%	3.9%
Fair Price	(0.81) - (0.10)	(0.17)
Upside	-21387.8% - -2835.4%	-4669.0%

0.00 USD

Stock Price

(0.17) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

SAML DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2023	12-2024	12-2025	12-2026	12-2027	12-2028

Revenue	0	0	0	0	0	0
% Growth	69%	6%	4%	2%	2%	6%

Cost of goods sold	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	58%	55%	52%	49%	47%	45%

Selling, G&A expenses	(1)	(1)	(1)	(1)	(1)	(1)
% of Revenue	181%	181%	181%	181%	181%	181%

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	98%	98%	98%	98%	98%	98%

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	-40%	-10%	-10%	-9%	-9%	-9%