Nevis Brands Inc
CNSX:NEVI
Intrinsic Value
The intrinsic value of one NEVI stock under the Base Case scenario is 0.07 CAD. Compared to the current market price of 0.06 CAD, Nevis Brands Inc is Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nevis Brands Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Nevis Brands Inc
Balance Sheet Decomposition
Nevis Brands Inc
Current Assets | 737.1k |
Cash & Short-Term Investments | 115.2k |
Receivables | 299.1k |
Other Current Assets | 322.8k |
Non-Current Assets | 1.4m |
PP&E | 24.1k |
Intangibles | 1.4m |
Free Cash Flow Analysis
Nevis Brands Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Nevis Brands Inc
Revenue
|
1.7m
CAD
|
Cost of Revenue
|
-552.8k
CAD
|
Gross Profit
|
1.1m
CAD
|
Operating Expenses
|
-1.4m
CAD
|
Operating Income
|
-266k
CAD
|
Other Expenses
|
-60.7k
CAD
|
Net Income
|
-326.7k
CAD
|
NEVI Profitability Score
Profitability Due Diligence
Nevis Brands Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
Nevis Brands Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
NEVI Solvency Score
Solvency Due Diligence
Nevis Brands Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Nevis Brands Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NEVI Price Targets Summary
Nevis Brands Inc
Dividends
Current shareholder yield for NEVI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one NEVI stock under the Base Case scenario is 0.07 CAD.
Compared to the current market price of 0.06 CAD, Nevis Brands Inc is Undervalued by 10%.