investorscraft@gmail.com

Intrinsic ValueMint Incorporation Limited (MIMI)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mint Incorporation Limited operates in a niche segment of the financial services or technology sector, though its exact industry remains unspecified. The company generates revenue primarily through its core operations, as evidenced by its reported revenue of $4.38 million for FY 2024. Its market position is likely that of a small-cap or micro-cap player, given its modest revenue base and limited public disclosures. The absence of detailed product or service descriptions suggests a focused but potentially undiversified business model. Mint Incorporation’s financial metrics indicate it is in the early or growth phase, with room to scale operations and solidify its market presence. The company’s lack of dividend payments aligns with a reinvestment strategy aimed at fueling future expansion rather than returning capital to shareholders.

Revenue Profitability And Efficiency

For FY 2024, Mint Incorporation reported revenue of $4.38 million and net income of $0.78 million, translating to a healthy net margin of approximately 17.9%. The company’s operating cash flow of $0.76 million suggests efficient cash generation relative to its revenue base. Capital expenditures were minimal at -$8,225, indicating low reinvestment needs or a lean operational structure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.034 reflects modest earnings power given its share count of 22.75 million. With minimal debt ($42,180) and a cash position of $317,322, Mint Incorporation appears to maintain a conservative capital structure. The absence of significant capex suggests capital efficiency, though this may limit future growth if not addressed.

Balance Sheet And Financial Health

Mint Incorporation’s balance sheet is characterized by low leverage, with total debt of $42,180 against cash and equivalents of $317,322. This positions the company with a net cash position, enhancing financial flexibility. The lack of dividend payments further supports liquidity, though it may signal a focus on retaining earnings for operational or growth needs.

Growth Trends And Dividend Policy

The company’s growth trajectory is unclear due to limited historical data, but its FY 2024 profitability suggests potential for scaling. Mint Incorporation does not pay dividends, aligning with a reinvestment strategy typical of growth-oriented firms. Future trends will depend on its ability to deploy capital effectively into revenue-generating opportunities.

Valuation And Market Expectations

Given the absence of market data such as share price or multiples, valuation remains speculative. Investors likely view Mint Incorporation as a small-cap growth story, with expectations tied to its ability to expand revenue and profitability. The company’s net cash position provides a margin of safety but may also imply underutilized capital.

Strategic Advantages And Outlook

Mint Incorporation’s primary advantages include its debt-light balance sheet and positive cash flow generation. The outlook hinges on its capacity to reinvest profits into growth initiatives, though the lack of disclosed strategic plans limits visibility. The company’s niche focus could offer competitive insulation, but scalability remains a key challenge.

Sources

Company filings (CIK: 0001998560), FY 2024 financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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