VOTI.V
VOTI Detection Inc
Price:  
0.02 
CAD
Volume:  
35,000
Canada | Electronic Equipment, Instruments & Components

VOTI.V DCF Valuation - Growth Exit 5Y

-5138.6 %
Upside

What is the DCF valuation of VOTI.V?

The Discounted Cash Flow (DCF) valuation of VOTI Detection Inc (VOTI.V) is (0.76) CAD. With the latest stock price at 0.01 CAD, the upside of VOTI Detection Inc based on DCF is -5138.6%.

Is VOTI.V a buy or a sell?

Based on the latest price of 0.01 CAD and our DCF valuation, VOTI Detection Inc (VOTI.V) is a sell. Selling VOTI.V stocks now will result in a potential gain of 5138.6%.

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

Range Selected
WACC / Discount Rate5.4% - 13.1%9.2%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(7.14) - (0.48)(0.76)
Upside-47671.6% - -3269.5%-5138.6%
0.01 CAD
Stock Price
(0.76) CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

VOTI.V DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)Projections
10-202110-202210-202310-202410-202510-2026
Revenue243640434651
% Growth
25%52%10%9%7%10%
Cost of goods sold(16)(23)(24)(25)(25)(26)
% of Revenue67%64%61%58%55%52%
Selling, G&A expenses(10)(16)(17)(19)(20)(22)
% of Revenue44%44%44%44%44%44%
Research & Development(2)(3)(4)(4)(4)(5)
% of Revenue9%9%9%9%9%9%
Net interest & other expenses(1)(2)(2)(2)(3)(3)
% of Revenue6%6%6%6%6%6%
Tax expense022221
Tax rate0%27%27%27%27%27%
Net profit(6)(6)(5)(5)(4)(4)
% Margin-26%-16%-14%-12%-10%-8%