A crude forecast for the Canadian robotics manufacturer Kraken Robotics. Cash values were taken from cash, inventory, tax credits, investments and prepayments. All other recorded data like receivables and goodwill are ignored. All debt is taken into account. Scroll to row 47 for a visual on how this document is being discounted. Value per share in perpetuity is noted at BN32.

click here to download kraken robotics forecast spreadsheet

A higher discount rate of 18% is used as it is unlikely for a high average revenue growth taken from this small sample set to persist.