Bloomia Holdings Inc.

TULP

IndustrialsAdvertising AgenciesNASDAQ

$4.00

Market Cap: $7.08M

Bloomia Holdings Inc. (TULP) Valuation Summary

Updated May 11, 2026 08:23

Model	Range	Fair Value	Upside
▸ Discounted Cash Flow
Revenue DCF 5Y	$19.51 – $1,603,678,982,981,834,500.00	$34.04	+752.1%
Revenue DCF 10Y	$3.37 – $4,281,854,353,562,019,300.00	$235.18	+5786.8%

Valuation History

DCF Analysis

Bloomia Holdings Inc. (TULP) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$235.18

Market Price

$4.00

Upside / Downside

+5786.8%

Verdict

Undervalued

Using a Revenue DCF model with operating margin convergence from -3.0% to a target of 10.3% over 5 years, discounted at a WACC of 5.0%, Bloomia Holdings Inc. (TULP) has an intrinsic value of $235.18 per share (range: $3.37 – $4,281,854,353,562,019,300.00).

Key Assumptions

Current Operating Margin

-3.0%

Target Operating Margin

10.3%

WACC

5.0%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.5%

Target CapEx/Rev

7.1%

D&A/Revenue

4.7%

Tax Rate

21.0%

Operating margin fades linearly from the current level to the industry target over the 5-year projection. CapEx intensity fades from the historical average to a maintenance level (D&A × 1.5). Tax is only applied when operating income is positive (NOL shield).

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	62	30.0%	-0.3%	-0	-0	3	(1)	2	-0	-0
2027	80	30.0%	2.3%	2	1	4	(2)	5	-2	-1
2028	104	30.0%	5.0%	5	4	5	(3)	6	-0	-0
2029	136	30.0%	7.6%	10	8	6	(5)	8	1	1
2030	176	30.0%	10.3%	18	14	8	(8)	10	5	4
2031	224	27.1%	10.3%	23	18	11	(11)	12	6	4
2032	274	22.3%	10.3%	28	22	13	(15)	13	8	5
2033	322	17.5%	10.3%	33	26	15	(19)	12	10	7
2034	363	12.7%	10.3%	37	30	17	(24)	11	12	8
2035	391	7.8%	10.3%	40	32	19	(28)	7	15	10

Enterprise Value Bridge

Sum of PV(FCFF)37

Terminal Value (Gordon Growth at 3.0%)785

PV of Terminal Value494

Enterprise Value531

(–) Net Debt115

Equity Value416

(÷) Shares Outstanding2

Fair Value per Share$235.18

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
3.0%	$-84	$756856571866071680	$1931855832431387392	$3106855092996703744	$4281854353562019328
4.0%	$-83	$177	$569	$961	$1353
5.0%	$-82	$46	$235	$424	$613
6.0%	$-81	$3	$125	$246	$367
7.0%	$-80	$-18	$70	$157	$245

Current price: $4.00. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 25.8% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.

Bloomia Holdings Inc. (TULP) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$34.04

Market Price

$4.00

Upside / Downside

+752.1%

Verdict

Undervalued

Using a Revenue DCF model with operating margin convergence from -3.0% to a target of 10.3% over 5 years, discounted at a WACC of 5.0%, Bloomia Holdings Inc. (TULP) has an intrinsic value of $34.04 per share (range: $19.51 – $1,603,678,982,981,834,500.00).

Key Assumptions

Current Operating Margin

-3.0%

Target Operating Margin

10.3%

WACC

5.0%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.5%

Target CapEx/Rev

7.1%

D&A/Revenue

4.7%

Tax Rate

21.0%

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	62	30.0%	-0.3%	-0	-0	3	(2)	2	-1	-1
2027	80	30.0%	2.3%	2	1	4	(3)	5	-2	-2
2028	104	29.5%	5.0%	5	4	5	(5)	6	-2	-2
2029	126	20.7%	7.6%	10	8	6	(8)	6	0	0
2030	140	11.8%	10.3%	14	11	7	(10)	4	4	3

Enterprise Value Bridge

Sum of PV(FCFF)-1

Terminal Value (Gordon Growth at 3.0%)220

PV of Terminal Value176

Enterprise Value175

(–) Net Debt115

Equity Value60

(÷) Shares Outstanding2

Fair Value per Share$34.04

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
3.0%	$-74	$137656744332020512	$626330823881958656	$1115004903431897216	$1603678982981834496
4.0%	$-74	$-24	$143	$309	$475
5.0%	$-74	$-48	$34	$116	$197
6.0%	$-73	$-56	$-2	$52	$105
7.0%	$-73	$-59	$-20	$20	$59

Current price: $4.00. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 25.8% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.

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.

Model

Range

Fair Value

Upside

▸ Discounted Cash Flow

Revenue DCF 5Y

$19.51 – $1,603,678,982,981,834,500.00

$34.04

+752.1%

Revenue DCF 10Y

$3.37 – $4,281,854,353,562,019,300.00

$235.18

+5786.8%

DCF Analysis

Bloomia Holdings Inc. (TULP) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$235.18

Market Price

$4.00

Upside / Downside

+5786.8%

Verdict

Undervalued

Key Assumptions

Current Operating Margin

-3.0%

Target Operating Margin

10.3%

WACC

5.0%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.5%

Target CapEx/Rev

7.1%

D&A/Revenue

4.7%

Tax Rate

21.0%

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	62	30.0%	-0.3%	-0	-0	3	(1)	2	-0	-0
2027	80	30.0%	2.3%	2	1	4	(2)	5	-2	-1
2028	104	30.0%	5.0%	5	4	5	(3)	6	-0	-0
2029	136	30.0%	7.6%	10	8	6	(5)	8	1	1
2030	176	30.0%	10.3%	18	14	8	(8)	10	5	4
2031	224	27.1%	10.3%	23	18	11	(11)	12	6	4
2032	274	22.3%	10.3%	28	22	13	(15)	13	8	5
2033	322	17.5%	10.3%	33	26	15	(19)	12	10	7
2034	363	12.7%	10.3%	37	30	17	(24)	11	12	8
2035	391	7.8%	10.3%	40	32	19	(28)	7	15	10

Enterprise Value Bridge

Sum of PV(FCFF)37

Terminal Value (Gordon Growth at 3.0%)785

PV of Terminal Value494

Enterprise Value531

(–) Net Debt115

Equity Value416

(÷) Shares Outstanding2

Fair Value per Share$235.18

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
3.0%	$-84	$756856571866071680	$1931855832431387392	$3106855092996703744	$4281854353562019328
4.0%	$-83	$177	$569	$961	$1353
5.0%	$-82	$46	$235	$424	$613
6.0%	$-81	$3	$125	$246	$367
7.0%	$-80	$-18	$70	$157	$245

Current price: $4.00. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 25.8% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.