investorscraft@gmail.com

Intrinsic Value of Symbolic Logic, Inc. (EVOL)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %0.0NaN
Revenue, $0NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3NaN
Operating income, $m-3NaN
EBITDA, $m-2NaN
Interest expense (income), $mNaN
Earnings before tax, $m17NaN
Tax expense, $m0NaN
Net income, $m17NaN

BALANCE SHEET

Cash and short-term investments, $m39NaN
Total assets, $m40NaN
Adjusted assets (=assets-cash), $m0NaN
Average production assets, $m1NaN
Working capital, $m38NaN
Total debt, $m0NaN
Total liabilities, $m2NaN
Total equity, $m38NaN
Debt-to-equity ratio0.000NaN
Adjusted equity ratio-15.609NaN

CASH FLOW

Net income, $m17NaN
Depreciation, amort., depletion, $m2NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m2NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m38
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount