Using the industry peer median EV/Revenue multiple (trailing + forward), HeartCore Enterprises, Inc. (HTCR) has a fair value of $159.61 based on 6 comparable companies in the Software - Application industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| HeartCore Enterprises, Inc.HTCR | 0 | -0.2x | -0.2x |
| NextPlat Corp | 18 | 0.1x | — |
| Smith Micro Software, Inc. | 17 | 1.0x | 0.9x |
| Intelligent Protection Management Corp. | 17 | 0.5x | 1.0x |
| Bridgeline Digital, Inc. | 13 | 0.8x | 0.8x |
| Amesite Inc. | 4 | 15.3x | 1.7x |
| CXApp Inc. | 3 | 1.1x | 0.9x |
| Industry Median | 0.9x | 0.9x | |
| (*) Revenue | 9 | 10 | |
| = Enterprise Value | 8 | 9 | |
| (-) Net Debt | -2 | -2 | |
| Equity Value | 10 | 10 | |
| (/) Outstanding shares | 0 | 0 | |
| Fair Price | $156 | $163 | |
Using the PEG framework with historical EPS growth of 25.0% plus 1635.2% dividend yield, the company has a fair value of $2,200.00 based on TTM EPS (FY2025) of $88.00. The current PEG ratio is 0.00.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG tends to undervalue slow growers — consider dividend yield and asset value instead.
| EPS Growth RateHistorical | 0.0% |
| Dividend Yield | +1635.2% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2025) | $88.00 |
| Fair Value | $2,200.00 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-338,156 | $-6.76 | — |
| FY2022 | $-6.7M | $-152.00 | — |
| FY2023 | $-4.2M | $-84.00 | — |
| FY2024 | $-1.5M | $-28.28 | — |
| FY2025 | $5.7M | $88.00 | — |
4Y Historical EPS CAGR: 0.0%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 10.8% and projected dividend growth of 3.0%, the fair value is $654.66 per share. The DDM range is $485.94 – $940.60 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | $51.92 | 58.0% | +225.7% |
| 2024 | $15.94 | — | — |
| 2023 | — | — | — |
| 2022 | — | — | — |
| 2021 | — | — | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $53.48 | 3.0% | 0.9025 | $48.26 |
| 2027 | $55.08 | 3.0% | 0.8145 | $44.87 |
| 2028 | $56.73 | 3.0% | 0.7351 | $41.71 |
| 2029 | $58.44 | 3.0% | 0.6635 | $38.77 |
| 2030 | $60.19 | 3.0% | 0.5988 | $36.04 |
| Terminal Value | $61.69 DPS | 2.5% | $445.02 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 1.0% | 2.0% | 3.0% | 4.0% | 5.0% |
|---|---|---|---|---|---|
| 8.8% | $791 | $826 | $863 | $901 | $941 |
| 9.8% | $683 | $713 | $745 | $777 | $810 |
| 10.8% | $602 | $628 | $655 | $683 | $711 |
| 11.8% | $538 | $560 | $584 | $609 | $634 |
| 12.8% | $486 | $506 | $527 | $549 | $571 |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.