A2Z Cust2Mate Solutions Corp.

AI-generated fair value estimate for this company.

Method: 10-year phased revenue/FCF DCF: revenue grows from $14.4M (TTM) at a 35% CAGR to $67.3M by year 5 as its cart/retail-security technology rolls out, then a 15% CAGR to $135.4M by year 10; FCF margin phases in from -60% (year 1) to a mature 15% (years 6-10) as the business scales past its current cash-burn phase; 15% discount rate; 3% terminal growth; $38.84M net cash added; 44.03M shares outstanding.

Reasoning: AZ is a pre-profitability retail-technology company with a small revenue base and heavy current cash burn, so a mature-company FCF DCF would be meaningless; a phased revenue-ramp/margin-normalization model with a high 15% discount rate for execution and adoption risk better reflects its early commercialization stage, with its large net cash position from recent capital raises added back.