STWC
STWC Holdings Inc
Price:
0
USD
Volume:
150,680
United States | Professional Services
STWC DCF Valuation - Growth Exit 5Y
-150839639.6 %
Upside
What is the DCF valuation of STWC?
The Discounted Cash Flow (DCF) valuation of STWC Holdings Inc (STWC) is (1.51) USD. With the latest stock price at 0.00 USD, the upside of STWC Holdings Inc based on DCF is -150839639.6%.
Is STWC a buy or a sell?
Based on the latest price of 0.00 USD and our DCF valuation, STWC Holdings Inc (STWC) is a sell. Selling STWC stocks now will result in a potential gain of 150839639.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 5.2% | 5.2% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | (7.14) - (0.87) | (1.51) |
| Upside | -714282374.4% - -87056111.5% | -150839639.6% |
0.00 USD
Stock Price
(1.51) USD
Fair Price
| (USD in millions) | Projections | |||||
| 01-2019 | 01-2020 | 01-2021 | 01-2022 | 01-2023 | 01-2024 | |
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| % Growth | 48% | 4% | 3% | 2% | 3% | 3% |
| Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
| % of Revenue | 81% | 77% | 73% | 70% | 66% | 63% |
| Selling, G&A expenses | (1) | (1) | (1) | (1) | (1) | (1) |
| % of Revenue | 741% | 741% | 741% | 741% | 741% | 741% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (1) | (1) | (1) | (1) | (1) | (2) |
| % of Revenue | 944% | 944% | 944% | 944% | 944% | 944% |
| Tax expense | 0 | 1 | 1 | 1 | 1 | 1 |
| Tax rate | 0% | 27% | 27% | 27% | 27% | 27% |
| Net profit | (2) | (2) | (2) | (2) | (2) | (2) |
| % Margin | -1666% | -172% | -177% | -180% | -186% | -191% |