The Discounted Cash Flow (DCF) valuation of NaturalShrimp Inc (SHMP) is (0.13) USD. With the latest stock price at 0.00 USD, the upside of NaturalShrimp Inc based on DCF is -63760.9%.
Based on the latest price of 0.00 USD and our DCF valuation, NaturalShrimp Inc (SHMP) is a sell. Selling SHMP stocks now will result in a potential gain of 63760.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 3.0% - 5.2% | 4.1% |
Long-term Growth Rate | 2.0% - 2.7% | 2.4% |
Fair Price | (0.70) - (0.08) | (0.13) |
Upside | -350028.3% - -41125.6% | -63760.9% |
(USD in millions) | Projections | |||||
03-2024 | 03-2025 | 03-2026 | 03-2027 | 03-2028 | 03-2029 | |
Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
% Growth | 87% | -82% | 5% | 3% | 6% | 4% |
Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 28% | 27% | 25% | 24% | 23% | 22% |
Selling, G&A expenses | (8) | (1) | (1) | (1) | (2) | (2) |
% of Revenue | 1715% | 1715% | 1715% | 1715% | 1715% | 1715% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (8) | (1) | (2) | (2) | (2) | (2) |
% of Revenue | 1853% | 1853% | 1853% | 1853% | 1853% | 1853% |
Tax expense | 0 | 1 | 1 | 1 | 1 | 1 |
Tax rate | 0% | 27% | 27% | 27% | 27% | 27% |
Net profit | (16) | (2) | (2) | (2) | (2) | (2) |
% Margin | -3496% | -203% | -212% | -218% | -230% | -238% |