Using a Revenue DCF model with operating margin convergence from -49.8% to a target of 10.3% over 5 years, discounted at a WACC of 7.9%, Mint Incorporation Limited (MIMI) has an intrinsic value of $0.20 per share (range: $0.05 – $0.80).
Using a Revenue DCF model with operating margin convergence from -49.8% to a target of 10.3% over 5 years, discounted at a WACC of 7.9%, Mint Incorporation Limited (MIMI) has an intrinsic value of $0.14 per share (range: $0.03 – $0.59).
Using the industry peer median EV/Revenue multiple (trailing + forward), Mint Incorporation Limited (MIMI) has a fair value of $0.32 based on 9 comparable companies in the Engineering & Construction industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Mint Incorporation LimitedMIMI | 66 | 19.2x | — |
| Espey Mfg. & Electronics Corp. | 210 | 4.4x | 4.0x |
| Enigmatig Limited | 210 | 59.2x | — |
| Shimmick Corporation Common Stock | 206 | 0.4x | 0.4x |
| Coda Octopus Group, Inc. | 137 | 4.1x | 5.1x |
| Mammoth Energy Services, Inc. | 114 | 0.3x | 0.0x |
| Hurco Companies, Inc. | 106 | 0.4x | 0.3x |
| Skyline Builders Group Holding Limited | 95 | 2.3x | — |
| Senstar Technologies Ltd. | 63 | 1.2x | 0.0x |
| Metalpha Technology Holding Limited | 41 | 0.8x | — |
| Industry Median | 1.2x | 0.3x | |
| (*) Revenue | 3 | ||
| = Enterprise Value | 4 | ||
| (-) Net Debt | -3 | ||
| Equity Value | 7 | ||
| (/) Outstanding shares | 23 | ||
| Fair Price | $0 | ||
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.