Using a Revenue DCF model with operating margin convergence from -14.2% to a target of 7.6% over 5 years, discounted at a WACC of 12.0%, Mynd.ai, Inc. (MYND) has an intrinsic value of $16.58 per share (range: $0.95 – $63.47).
Using the industry peer median EV/Revenue multiple (trailing + forward), Mynd.ai, Inc. (MYND) has a fair value of $30.93 based on 5 comparable companies in the Education & Training Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Mynd.ai, Inc.MYND | 1 | 0.0x | 0.0x |
| Elite Education Group International Limited | 3 | 0.2x | 0.3x |
| Vestand Inc. | 2 | 1.3x | — |
| Farmmi, Inc. | 2 | 0.8x | — |
| Golden Sun Education Group Limited | 1 | 0.1x | — |
| Splash Beverage Group, Inc. | 1 | 3.2x | 0.7x |
| Industry Median | 0.8x | 0.5x | |
| (*) Revenue | 267 | 151 | |
| = Enterprise Value | 206 | 76 | |
| (-) Net Debt | -0 | -0 | |
| Equity Value | 206 | 76 | |
| (/) Outstanding shares | 5 | 5 | |
| Fair Price | $45 | $17 | |
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.