What is ChronoScale Holdings Corp worth?
With the base-case assumptions below, a discounted cash flow model on ChronoScale Holdings Corp's reported free cash flow gives $2.94 per share. The share price was $11.62 on November 9, 2026, 296% 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 | 10.0% | 10.0% | $1.80 | -85% |
| Base | 15.0% | 9.0% | $2.94 | -75% |
| Bull | 20.0% | 8.0% | $5.06 | -56% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $3.80 | $4.07 | $4.40 | $4.81 | $5.34 |
| 8.0% | $3.15 | $3.33 | $3.53 | $3.78 | $4.08 |
| 9.0% | $2.68 | $2.80 | $2.94 | $3.10 | $3.29 |
| 10.0% | $2.32 | $2.41 | $2.50 | $2.61 | $2.74 |
| 11.0% | $2.04 | $2.10 | $2.17 | $2.25 | $2.34 |
Where the presets come from
Base: years 1 to 5 grow at ChronoScale Holdings Corp's revenue growth rate over the last 4 fiscal years (53.5% 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