What is VerifyMe, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on VerifyMe, Inc.'s reported free cash flow gives $1.94 per share. The share price was $0.96 on September 25, 2026, 50% below 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% | $1.33 | +39% |
| Base | 15.0% | 9.0% | $1.94 | +102% |
| Bull | 20.0% | 8.0% | $3.05 | +218% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $2.39 | $2.53 | $2.71 | $2.92 | $3.20 |
| 8.0% | $2.05 | $2.14 | $2.25 | $2.38 | $2.54 |
| 9.0% | $1.80 | $1.86 | $1.94 | $2.02 | $2.12 |
| 10.0% | $1.61 | $1.66 | $1.71 | $1.76 | $1.83 |
| 11.0% | $1.46 | $1.50 | $1.53 | $1.57 | $1.62 |
Where the presets come from
Base: years 1 to 5 grow at VerifyMe, Inc.'s revenue growth rate over the last 4 fiscal years (108.5% 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