Realistic fair value stock price - back of the napkin
Realistic fair value stock price - back of the napkin scenarios for $SFOR based on the assumption they don't fumble their golden opportunity in launching SafeVChat. Current Share Price: 0.07, Shares outstanding 414m - MrktCap : 29m - Target share price -> $0.40 - $0.60 (see below). First we need to address recent important developments in shares outstanding and company financials. The financials on Yahoo finance need adjustment for recent shares being disbursed by the company. The real shares outstanding are now 414m instead of the 194m stated. The paying down of toxic debt by issuing 220m additional shares has undoubtedly the watered down the share price recently as the receipients unloaded a good portion of them into the market. Adjusting for the real OS we get a MktCap of 28.980m (instead of Yahoo's 13.008m). Strikeforce current liabilities in November 2019 ending quarter were $15.260m. The bulk of this was in convertable notes. We expect that the massive December share issuance (220m shares) will have cleared most of this debt. If the recipients redeemed just half of these at an average price of $0.12 they garnered $13.20m in compensation. Bottom line here is we expect that the balance sheet has been cleaned up nicely. The launch: In the USA in 2020, there are 100 million employees in companies having between 5-50 employees. Zoom in 2017 had around 700m users paying approximately $216/yr in license fees. Total revenue that year was $151.478m. According to the CEO of Strikeforce: "We are working hard over the weekend; continuing to onboard, train, and setup for he hundreds of companies that have signed up." Taking this at face value we can assume they are signing up 201 new companies with an average of 50 employees each. Assuming an increasing monthly ramp up (10% more each month) we get a potential of 236m paying users by year end 2021. Cut this number in half and we get estimated realized 2021 revenue of $22.6m. Now to the stock price - conservatively assuming a future share dilution to raise money for the ramp up during the year. Strikeforce's current price to sales ratio (P/S) is 11 whereas Zoom has a 60 ratio (ranging between 30-120 this year). Using a P/S of 11 and our estimated 2021 revenue together with a 50% increase in outstanding shares - we get a fair value share price for Strikeforce of $0.40. Assuming no share dilution brings the SP up to $0.60. Hopefully this has given some people a more realistic way to view this potentially up and coming company.
3
Zerify Inc (ZRFY) Stock Research Links
Scroll down for more posts ▼
Top 10 Most Recent News Articles
Changing the AI Game in Enterprise At the heart of Tel Aviv-Yafo, ABnet Communication Ltd. is spitting fire, and this ain't your average tech chatter. They're drilling right down to the marrow, stressing just how much Anthropic—kingpin of advanced AI for enterprises—is shaking up the corporate shell game. Today’s conversation leans heavily into autonomous AI, and...
Continue Reading
When it comes to honoring legacy and future within the Black beauty industry, the 2026 Beauty Icon Awards seem ready to steal the spotlight. Set to take place on October 10th at Atlanta's Riverside EpiCenter, this gathering is more than just a fancy shindig – it's a tribute to Black beauty's massive influence on culture and commerce. Celebrating Pioneers and Innovators...
Continue Reading
Pioneering Leadership for Children's Brain Tumor Network In a world where every advance in pediatric oncology can make a measurable difference, the Children's Brain Tumor Network (CBTN) has just unveiled quite the ace up its sleeve: Dr. Sarah Leary. She's stepping in as Co-Chair of its Executive Board, taking the reins alongside Brian Rood, MD. With extensive experience...
Continue Reading
Unifying Molecular Diagnostics for Better Cancer Care In the chaos of today’s healthcare, Aranscia is aiming to rewrite the book on how we handle cancer diagnostics by teaming up with Northside Hospital Cancer Institute. Now, instead of fumbling through disconnected systems, they plan to glue the pieces together with a blend of their own and borrowed tech. This...
Continue Reading
A New Twist on Protein Beverages Today, Matchi Global LLC is rolling out something new and bold: canned protein matcha lattes. It's not just another protein shake disguised in green robes. Oh no, this is a straight-up attempt to mesh pure ceremonial-grade matcha with a full 20 grams of complete filtered milk protein. And they’re delivering it all without any of those...
Continue Reading
Converging Minds at the Chicago Gun Violence Expo In a city known for its resilience amid diverse challenges, the National Gun Violence Prevention Expo is stepping into the spotlight. With all eyes on Chicago from September 24 to 26, this isn't just another event—it’s a clarion call for action. Uniting Influential Voices When you've got former NFL stars like Matt...
Continue Reading
Remember the days when the FBI felt like a mythical fortress of surveillance and high-tech wizardry? Today, we're seeing one of its key veterans, Marcus Thomas, take a different path—a path that's as gritty and necessary as any Wall Street hustle. He's jumping onto the board of Re-fined, a Denver nonprofit aiming to give survivors of sexual exploitation and human...
Continue Reading
Bringing New Leadership to Charter Next Generation It's an intriguing time to be watching Charter Next Generation (CNG) as they just added a heavyweight to their executive team. Todd Herndon, a veteran with more than three decades of financial savvy, steps in as their new Chief Financial Officer. This is like a football team drafting a star quarterback right before the...
Continue Reading
Pharmacy Certification Made Easy When ScriptSafe rolled out its certification service for pharmacies, it felt like the industry's straitjacket was finally coming off. We’re talking about a process that traditionally took months, cost a small fortune, and made pharmacies fill out forms like they were honing a doctoral thesis. But now, you've got ScriptSafe offering a...
Continue Reading
Shaking Up the Job Market with AI Skills What's shaking things up this time around? Handshake's dramatic unveiling of its AI Skills Studio, that's what. While the world spins on its financial axis, Handshake's showing up with a toolkit that's not just geeky gobbledygook. They're dead set on prepping job seekers with the nitty-gritty of AI know-how hosted in a rather...
Continue Reading
Top 5 Most Recently Viewed Articles
Oracle Corporation: From Database Provider to Cloud Services Leader Oracle has come a long way from its beginnings as a supplier of on-premise relational database software. It has evolved into a major player in enterprise software as a service (SaaS) and infrastructure as a service (IaaS). This transformation highlights Oracle's dedication to adapting and thriving in a...
Continue Reading
Join Nature's Generator at the Premier I nterSolar Event Nature's Generator is excited to announce its participation in the upcoming flagship InterSolar event. This annual gathering is where clean energy enthusiasts, industry professionals, and innovators come together to explore the future of renewable energy technologies. With a focus on solar and wind solutions, this...
Continue Reading
Key Information Regarding Rathbones Group Plc The following disclosure provides vital insights into Rathbones Group Plc's current positioning and dealings in relation to Assura Plc, illustrating their commitment to transparency in accordance with the regulatory framework. About Rathbones Group Plc Rathbones Group Plc is a well-established player in the financial services...
Continue Reading
Waste Management's Upcoming Earnings Release Waste Management (NYSE: WM) is gearing up to unveil its quarterly earnings soon, and anticipation is building among investors. As the date approaches, it’s essential to consider various factors that may influence market sentiment and stock performance. Expected Earnings per Share (EPS) Analysts are forecasting that Waste...
Continue Reading
The Hair Scrunchies Comeback: A Fashion Revolution Hair scrunchies have resurfaced as a trendy accessory, moving beyond their original role as mere hair ties. Once associated primarily with the '80s and '90s, these stylish hairbands are experiencing a revival that elevates them to a fashionable statement piece. The Growing Market for Hair Scrunchies The global market for...
Continue Reading
