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%.
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 Rate | 5.4% - 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% |
(CAD in millions) | Projections | |||||
10-2021 | 10-2022 | 10-2023 | 10-2024 | 10-2025 | 10-2026 | |
Revenue | 24 | 36 | 40 | 43 | 46 | 51 |
% Growth | 25% | 52% | 10% | 9% | 7% | 10% |
Cost of goods sold | (16) | (23) | (24) | (25) | (25) | (26) |
% of Revenue | 67% | 64% | 61% | 58% | 55% | 52% |
Selling, G&A expenses | (10) | (16) | (17) | (19) | (20) | (22) |
% of Revenue | 44% | 44% | 44% | 44% | 44% | 44% |
Research & Development | (2) | (3) | (4) | (4) | (4) | (5) |
% of Revenue | 9% | 9% | 9% | 9% | 9% | 9% |
Net interest & other expenses | (1) | (2) | (2) | (2) | (3) | (3) |
% of Revenue | 6% | 6% | 6% | 6% | 6% | 6% |
Tax expense | 0 | 2 | 2 | 2 | 2 | 1 |
Tax rate | 0% | 27% | 27% | 27% | 27% | 27% |
Net profit | (6) | (6) | (5) | (5) | (4) | (4) |
% Margin | -26% | -16% | -14% | -12% | -10% | -8% |