Bnb Plus Corp. (BNBX) intrinsic value & 10-year financials
Bnb Plus Corp. (BNBX) has a Graham intrinsic value of $683.26 per share. At $0.10 on Oct 17, 2026, the stock trades 100% below that value. Over the last 10 fiscal years revenue shrank 7.2% a year to $2.1M, with an average return on invested capital of 1790.5%.
- Graham intrinsic value
- $683.26
- Share price (Oct 17, 2026)
- $0.10
- Price vs Graham value
- 100% below
- Market cap
- $54.4K
- Revenue (FY2025)
- $2.1M
- Revenue growth (10-yr CAGR)
- -7.2%
- ROIC (10-yr avg)
- 1790.5%
- Free cash flow (FY2025)
- -$12.6M
BNBX 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $2.1M | -$15.2M | -$134.23 | -$12.6M | -750.9% | -528.6% |
| FY2024 | $3.4M | -$7.0M | -$1.82 | -$14.1M | -408.7% | -1943.4% |
| FY2023 | $13.4M | -$9.9M | -$0.76 | -$6.3M | -81.9% | 749.5% |
| FY2022 | $18.2M | -$8.3M | -$0.93 | -$9.5M | -76.9% | -116.3% |
| FY2021 | $9.0M | -$14.3M | -$2.07 | -$15.9M | -145.3% | -155.8% |
| FY2020 | $1.9M | -$13.0M | -$3.32 | -$12.2M | -649.0% | -514.1% |
| FY2019 | $5.4M | -$8.6M | — | -$6.9M | -169.3% | 20985.9% |
| FY2018 | $3.9M | -$11.7M | — | -$7.2M | -298.4% | -306.0% |
| FY2017 | $4.8M | -$12.9M | — | -$7.6M | -269.8% | -148.9% |
| FY2016 | $4.2M | -$12.2M | — | -$10.6M | -291.4% | -117.7% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
BNB PLUS CORP. is facing top-line stagnation, with revenue contracting over the decade.
BNB PLUS CORP. has historically struggled to out-earn its cost of capital, averaging just -20.0% ROIC.
BNB PLUS CORP. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, BNB PLUS CORP. is modeled at -7.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $683.26 per share.