SHMP
NaturalShrimp Inc
Price:  
USD
Volume:  
225,350
United States | Food Products

SHMP DCF Valuation - Growth Exit 5Y

-63760.9 %
Upside

What is the DCF valuation of SHMP?

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%.

Is SHMP a buy or a sell?

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 Rate3.0% - 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%
0.00 USD
Stock Price
(0.13) USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

SHMP DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
03-202403-202503-202603-202703-202803-2029
Revenue000000
% Growth
87%-82%5%3%6%4%
Cost of goods sold(0)(0)(0)(0)(0)(0)
% of Revenue28%27%25%24%23%22%
Selling, G&A expenses(8)(1)(1)(1)(2)(2)
% of Revenue1715%1715%1715%1715%1715%1715%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(8)(1)(2)(2)(2)(2)
% of Revenue1853%1853%1853%1853%1853%1853%
Tax expense011111
Tax rate0%27%27%27%27%27%
Net profit(16)(2)(2)(2)(2)(2)
% Margin-3496%-203%-212%-218%-230%-238%