Swarmer, Inc Common Stock (SWMR) Valuation | Quantisight AI

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-95.1%

$0.45

vs $9.12 price

Levered DCF

$0.45

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024
P/E	-44.93×	-24.6×
P/B	42.19×	-24.68×
P/S	1,235.18×	155×
EV / EBITDA	-44.01×	-23.72×
Gross margin	41.2%	43.0%
Operating margin	-1650.8%	-376.0%
Net margin	-2752.1%	-628.3%
Current ratio	7.92×	8.5×
Debt / equity	0.02×	0×
Interest coverage	0×	0×
Dividend yield	0.0%	0.0%
Payout ratio	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024
Return on equity	-94.0%	100.0%
Return on invested capital	-55.5%	-65.3%
Return on assets	-82.5%	-96.4%
Free cash flow yield	-1.3%	-2.1%
Earnings yield	-2.2%	-4.1%
Enterprise value	$373.7M	$49M
Net debt / EBITDA	1.08×	1.01×
Cash conversion cycle (days)	-447	11