The Discounted Cash Flow (DCF) valuation of Spectrum Global Solutions Inc (SGSI) is (293.79) USD. With the latest stock price at 0.20 USD, the upside of Spectrum Global Solutions Inc based on DCF is -150301.9%.

Is SGSI a buy or a sell?

Based on the latest price of 0.20 USD and our DCF valuation, Spectrum Global Solutions Inc (SGSI) is a sell. Selling SGSI stocks now will result in a potential gain of 150301.9%.

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

	Range	Selected
WACC / Discount Rate	5.8% - 8.5%	7.1%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(1,157.82) - (168.93)	(293.79)
Upside	-592031.4% - -86463.1%	-150301.9%

0.20 USD

Stock Price

(293.79) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

SGSI DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2020	12-2021	12-2022	12-2023	12-2024	12-2025

Revenue	19	39	126	415	1,168	3,087
% Growth	27%	107%	227%	228%	181%	164%

Cost of goods sold	(15)	(30)	(94)	(294)	(785)	(1,970)
% of Revenue	82%	78%	74%	71%	67%	64%

Selling, G&A expenses	(8)	(16)	(51)	(167)	(471)	(1,244)
% of Revenue	40%	40%	40%	40%	40%	40%

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

Net interest & other expenses	(6)	(13)	(42)	(136)	(384)	(1,015)
% of Revenue	33%	33%	33%	33%	33%	33%

Tax expense	(0)	0	0	0	0	0
Tax rate	0%	0%	0%	0%	0%	0%

Net profit	(10)	(20)	(60)	(182)	(471)	(1,141)
% Margin	-56%	-52%	-48%	-44%	-40%	-37%