investorscraft@gmail.com

Intrinsic ValueMDJM Ltd (UOKA)

Previous Close$1.42
Intrinsic Value
Upside potential
Previous Close
$1.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MDJM Ltd operates in the real estate services sector, primarily focusing on property management, leasing, and consulting services in China. The company generates revenue through service fees and commissions, leveraging its local market expertise to cater to residential and commercial clients. Despite a challenging real estate environment, MDJM aims to differentiate itself through specialized advisory services and regional market penetration. However, its small-scale operations limit its competitive edge against larger, diversified real estate firms. The company’s niche positioning in tier-2 and tier-3 cities provides localized advantages but exposes it to regional economic volatility and regulatory risks inherent in China’s property sector.

Revenue Profitability And Efficiency

MDJM reported modest revenue of $48,375 for FY 2024, overshadowed by a net loss of $3.19 million, reflecting significant operational challenges. The diluted EPS of -$0.22 underscores persistent unprofitability, while negative operating cash flow of $1.06 million signals liquidity strain. Capital expenditures were minimal at $35,748, suggesting limited investment in growth or efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with no discernible return on invested capital. Absence of debt mitigates financial risk, but the lack of leverage also limits scalability. The cash balance of $1.83 million provides a short-term buffer but is insufficient to fund sustained losses without additional capital.

Balance Sheet And Financial Health

MDJM’s balance sheet shows $1.83 million in cash with no debt, indicating a debt-free but cash-constrained position. The equity base is eroded by cumulative losses, raising concerns about long-term solvency if profitability does not improve. Working capital pressures are evident from sustained negative operating cash flows.

Growth Trends And Dividend Policy

No revenue growth or dividend distributions were observed, aligning with the company’s focus on survival rather than expansion. The absence of dividends reflects prioritization of liquidity preservation amid ongoing losses. Future growth hinges on operational turnaround or strategic repositioning.

Valuation And Market Expectations

Market expectations appear muted, given the company’s micro-cap status and lack of profitability. The negative EPS and cash flows suggest minimal investor confidence, with valuation likely driven by speculative factors rather than fundamentals.

Strategic Advantages And Outlook

MDJM’s localized expertise and debt-free stance offer limited strategic advantages. The outlook remains uncertain, contingent on China’s real estate recovery and the company’s ability to pivot toward sustainable revenue streams. Without operational restructuring or external funding, prospects for recovery appear dim.

Sources

Company filings (CIK: 0001741534)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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