investorscraft@gmail.com

Intrinsic ValueMarwynn Holdings, Inc. Common stock (MWYN)

Previous Close$0.83
Intrinsic Value
Upside potential
Previous Close
$0.83

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

Marwynn Holdings, Inc. operates as a diversified holding company with investments spanning multiple industries, though its specific sector focus remains undisclosed. The company generates revenue through its portfolio of subsidiaries and strategic investments, leveraging a decentralized management approach to drive operational efficiency. While its market positioning is not explicitly detailed, its financials suggest a focus on mid-market opportunities with potential for value creation through active ownership and capital allocation. The firm’s business model appears to prioritize long-term equity appreciation over immediate cash flows, aligning with traditional holding company strategies. Given its modest revenue base and net income, Marwynn likely competes in niche or fragmented markets where scalability and operational synergies can be leveraged. The absence of dividends reinforces its growth-oriented stance, targeting reinvestment over shareholder distributions.

Revenue Profitability And Efficiency

Marwynn reported revenue of $11.9 million for FY 2024, with net income of $998 thousand, reflecting a net margin of approximately 8.4%. Diluted EPS stood at $0.0587, indicating modest earnings relative to its share count. Operating cash flow of $1.05 million was partially offset by capital expenditures of $128 thousand, suggesting limited reinvestment needs. The company’s profitability metrics point to operational efficiency but highlight its small scale.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its revenue base, though its net income demonstrates an ability to convert sales into profits. Capital efficiency appears moderate, with operating cash flow covering capex but leaving limited surplus for debt reduction or growth initiatives. The absence of dividends suggests retained earnings are being prioritized for internal use, though the specifics of reinvestment are unclear.

Balance Sheet And Financial Health

Marwynn’s balance sheet shows $1.36 million in cash against $5.64 million in total debt, indicating a leveraged position. The debt-to-equity ratio is not calculable without equity figures, but the liquidity position appears tight. The company’s ability to service debt will depend on sustained profitability and cash flow generation, though its small size may limit financial flexibility.

Growth Trends And Dividend Policy

Growth trends are not discernible from the provided data, though the lack of dividends aligns with a focus on reinvestment. The company’s capital expenditures are minimal, suggesting organic growth may not be a near-term priority. Without historical comparisons, it is unclear whether revenue or earnings are expanding, contracting, or stable.

Valuation And Market Expectations

With a diluted EPS of $0.0587 and no dividend yield, the company’s valuation would hinge on growth expectations or asset value. The market’s perception of Marwynn is unclear, but its small size and limited disclosures may reduce visibility among investors. The absence of a dividend further narrows its appeal to income-focused stakeholders.

Strategic Advantages And Outlook

Marwynn’s strategic advantages likely lie in its holding company structure, which allows for diversified risk and targeted capital allocation. However, its outlook is uncertain due to limited disclosure and small scale. The company’s ability to scale its investments or improve profitability will be critical to long-term success, but operational details are insufficient to project a clear trajectory.

Sources

SEC filings (CIK: 0002030522)

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