What is Autoscope Technologies Corp worth?
With the base-case assumptions below, a discounted cash flow model on Autoscope Technologies Corp's reported free cash flow gives $1.42 per share. The share price was $5.75 on September 28, 2026, 304% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -6.5% | 10.0% | $1.02 | -82% |
| Base | -1.5% | 9.0% | $1.42 | -75% |
| Bull | 3.5% | 8.0% | $2.22 | -61% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1.70 | $1.79 | $1.89 | $2.02 | $2.18 |
| 8.0% | $1.50 | $1.55 | $1.61 | $1.69 | $1.78 |
| 9.0% | $1.34 | $1.38 | $1.42 | $1.47 | $1.53 |
| 10.0% | $1.23 | $1.25 | $1.28 | $1.32 | $1.36 |
| 11.0% | $1.14 | $1.15 | $1.18 | $1.20 | $1.23 |
Where the presets come from
Base: years 1 to 5 grow at Autoscope Technologies Corp's revenue growth rate over the last 5 fiscal years (-1.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions