Using a Revenue DCF model with operating margin convergence from -4.0% to a target of 15.8% over 5 years, discounted at a WACC of 5.5%, Skycorp Solar Group Limited (PN) has an intrinsic value of $8.67 per share (range: $0.98 – $78.01).
Using a Revenue DCF model with operating margin convergence from -4.0% to a target of 15.8% over 5 years, discounted at a WACC of 5.5%, Skycorp Solar Group Limited (PN) has an intrinsic value of $6.72 per share (range: $0.51 – $62.23).
Using the industry peer median EV/Revenue multiple (trailing + forward), Skycorp Solar Group Limited (PN) has a fair value of $6.65 based on 8 comparable companies in the Solar industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Skycorp Solar Group LimitedPN | 124 | 1.9x | — |
| SunPower Inc. | 92 | 0.3x | 0.9x |
| Battalion Oil Corporation | 67 | 2.8x | 1.4x |
| EON Resources Inc. | 35 | 3.7x | 3.5x |
| TMD Energy Limited | 34 | 0.1x | — |
| CKX Lands, Inc. | 22 | 4.4x | — |
| Mexco Energy Corporation | 19 | 2.4x | — |
| CBL International Limited | 14 | 0.0x | — |
| Ascent Solar Technologies, Inc. Common Stock | 13 | 152.7x | 6.2x |
| Industry Median | 2.6x | 2.4x | |
| (*) Revenue | 63 | ||
| = Enterprise Value | 165 | ||
| (-) Net Debt | -4 | ||
| Equity Value | 168 | ||
| (/) Outstanding shares | 25 | ||
| Fair Price | $7 | ||
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.