Swarmer, Inc Common Stock (SWMR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Swarmer, Inc Common Stock (US:SWMR), trading at 38.30. In 2025, Swarmer, Inc Common Stock generated $309,920 in revenue and -$4.87 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Swarmer, Inc Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 38.30
- Recent Revenue (2025): $309,920
- Free Cash Flow (2025): -$4.87 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.