Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Smith Micro Software
SMSI
Smith Micro Software
SMSI Market Outlook
NA
NateF
Not Invested
Community Contributor
Published
05 Jan 25
Updated
05 Jan 25
22
Set Fair Value
1
votes
4
Share
NateF
's Fair Value
US$0.64
6.1% overvalued
intrinsic discount
05 Jan
US$0.68
Loading
1Y
-3.1%
7D
-0.6%
Author's Valuation
US$0.6
6.1% overvalued
intrinsic discount
NateF's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
NateF
's
Fair Value
US$0.6
6.1% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-51m
60m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$14.5m
Earnings US$1.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
44.05%
Software revenue growth rate
1.52%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.85%
Calculation
US$1.88m
Earnings '30
x
31.73x
PE Ratio '30
=
US$59.79m
Market Cap '30
US$59.79m
Market Cap '30
/
65.86m
No. shares '30
=
US$0.91
Share Price '30
US$0.91
Share Price '30
Discounted to 2025 @ 7.24% p.a.
=
US$0.64
Fair Value '25
