Using the PEG framework with historical EPS growth of 8.0% plus 1.4% dividend yield, the company has a fair value of $6.08 based on TTM EPS (FY2025) of $0.76.
| EPS Growth RateHistorical | -9.4% |
| Dividend Yield | +1.4% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2025) | $0.76 |
| Fair Value | $6.08 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $38.1M | $1.13 | — |
| FY2022 | $-8.3M | $-0.23 | -120.4% |
| FY2023 | $14.0M | $0.33 | — |
| FY2024 | $53.4M | $1.30 | +293.9% |
| FY2025 | $34.9M | $0.76 | -41.5% |
4Y Historical EPS CAGR: -9.4%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 7.5% and projected dividend growth of 10.7%, the fair value is $7.11 per share. The DDM range is $4.62 – $13.12 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2025 | $0.24 | 26.0% | -63.1% |
| 2024 | $0.65 | 46.5% | +79.3% |
| 2023 | $0.37 | 98.4% | +66.8% |
| 2022 | $0.22 | — | +36.3% |
| 2021 | $0.16 | 14.2% | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2026 | $0.27 | 10.7% | 0.9305 | $0.25 |
| 2027 | $0.30 | 10.7% | 0.8658 | $0.26 |
| 2028 | $0.33 | 10.7% | 0.8057 | $0.26 |
| 2029 | $0.36 | 10.7% | 0.7497 | $0.27 |
| 2030 | $0.40 | 10.7% | 0.6976 | $0.28 |
| Terminal Value | $0.41 DPS | 2.5% | $5.79 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 8.7% | 9.7% | 10.7% | 11.7% | 12.7% |
|---|---|---|---|---|---|
| 5.5% | $11 | $12 | $12 | $13 | $13 |
| 6.5% | $8 | $9 | $9 | $9 | $10 |
| 7.5% | $7 | $7 | $7 | $7 | $8 |
| 8.5% | $5 | $6 | $6 | $6 | $6 |
| 9.5% | $5 | $5 | $5 | $5 | $5 |
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.