What is Vestand Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Vestand Inc.'s reported free cash flow gives $1.85 per share. The share price was $0.00 on September 25, 2026, 100% 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% | $0.76 | +58,297% |
| Base | 15.0% | 9.0% | $1.85 | +142,552% |
| Bull | 20.0% | 8.0% | $3.89 | +299,440% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $2.68 | $2.94 | $3.26 | $3.65 | $4.16 |
| 8.0% | $2.06 | $2.23 | $2.43 | $2.66 | $2.96 |
| 9.0% | $1.61 | $1.72 | $1.85 | $2.01 | $2.19 |
| 10.0% | $1.26 | $1.35 | $1.44 | $1.54 | $1.67 |
| 11.0% | $0.99 | $1.05 | $1.12 | $1.20 | $1.28 |
Where the presets come from
Base: years 1 to 5 grow at Vestand Inc.'s revenue growth rate over the last 2 fiscal years (40.1% 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