DSY Factors: + Shares have been Diluted in the last year. + Price has been marked above estimates + DSY financial characteristics indicate limited near-term opportunities. + Total liabilities exceed total assets, which raises the risk of financial distress. + Lack of Analyst (Apparent "Problematic")  On a Good Note: + Debt is well covered by earnings and cashflows. SimplyWall.st Assumption: Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a compan