As of June 13, 2025, Enwave Corp has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $0.38, this represents a potential upside of -37049244.6%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | -251496.4% |
| Potential Upside (10-year) | -37049244.6% |
| Discount Rate (WACC) | 5.9% - 8.3% |
Revenue is projected to grow from $8 million in 09-2024 to $5160662 million by 09-2034, representing a compound annual growth rate of approximately 281.0%.
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 09-2024 | 8 | 28% |
| 09-2025 | 73 | 796% |
| 09-2026 | 344 | 369% |
| 09-2027 | 1607 | 367% |
| 09-2028 | 6378 | 297% |
| 09-2029 | 23292 | 265% |
| 09-2030 | 79320 | 241% |
| 09-2031 | 248721 | 214% |
| 09-2032 | 731484 | 194% |
| 09-2033 | 2006509 | 174% |
| 09-2034 | 5160662 | 157% |
Net profit margin is expected to improve from -29% in 09-2024 to -11% by 09-2034, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 09-2024 | (2) | -29% |
| 09-2025 | (19) | -25% |
| 09-2026 | (76) | -22% |
| 09-2027 | (306) | -19% |
| 09-2028 | (1,029) | -16% |
| 09-2029 | (3,121) | -13% |
| 09-2030 | (10,218) | -13% |
| 09-2031 | (30,758) | -12% |
| 09-2032 | (86,729) | -12% |
| 09-2033 | (227,777) | -11% |
| 09-2034 | (560,046) | -11% |
with a 5-year average of $1 million. Projected CapEx is expected to maintain at approximately 5% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 09-2025 | 2 |
| 09-2026 | 5 |
| 09-2027 | 20 |
| 09-2028 | 83 |
| 09-2029 | 313 |
| 09-2030 | 1096 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 32 |
| Days Inventory | 165 |
| Days Payables | 43 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 9M/2025 | (13) | (0) | 3 | 15 | (31) |
| 2026 | (74) | (0) | 17 | 81 | (172) |
| 2027 | (301) | (1) | 79 | 344 | (724) |
| 2028 | (1,007) | (4) | 315 | 1299 | (2,616) |
| 2029 | (3,026) | (13) | 1151 | 4426 | (8,591) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -251496.4% |
| 10-Year DCF (Growth) | 0.00 | -37049244.6% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is Enwave Corp (ENW.V) a buy or a sell? Enwave Corp is definitely a sell. Based on our DCF analysis, Enwave Corp (ENW.V) appears to be overvalued with upside potential of -37049244.6%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $0.38.