Using the industry peer median EV/Revenue multiple (trailing + forward), CIMG Inc. (IMG) has a fair value of $14.09 based on 5 comparable companies in the Packaged Foods industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| CIMG Inc.IMG | 0 | 0.2x | 0.8x |
| BranchOut Food Inc. | 65 | 5.1x | — |
| Laird Superfood, Inc. | 34 | 0.6x | 0.8x |
| Farmer Bros. Co. | 27 | 0.2x | 0.2x |
| Bit Origin Ltd | 3 | 79.0x | — |
| Paranovus Entertainment Technology Ltd. | 0 | 30.4x | 0.0x |
| Industry Median | 5.1x | 0.2x | |
| (*) Revenue | 10 | 3 | |
| = Enterprise Value | 53 | 1 | |
| (-) Net Debt | 2 | 2 | |
| Equity Value | 51 | -2 | |
| (/) Outstanding shares | 2 | 2 | |
| Fair Price | $29 | $-1 | |
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.