Birdie Win Corp. (BRWC) intrinsic value & 10-year financials
Birdie Win Corp. (BRWC) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 5 fiscal years revenue grew 10.7% a year to $30.0K, with an average return on invested capital of -304.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.85
- Market cap
- $5.2M
- Revenue (FY2025)
- $30.0K
- Revenue growth (5-yr CAGR)
- 10.7%
- ROIC (10-yr avg)
- -304.1%
- Free cash flow (FY2025)
- —
BRWC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $30.0K | -$17.3K | $0.00 | — | -57.7% | -245.8% |
| FY2024 | $25.0K | -$24.1K | $0.00 | — | -96.3% | -877.3% |
| FY2023 | $20.0K | -$7.9K | $0.00 | — | -49.9% | -81.1% |
| FY2022 | $30.0K | -$25.5K | -$0.01 | -$36.5K | -86.8% | -302.6% |
| FY2021 | $20.0K | -$427 | — | $16.2K | -2.1% | -13.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Birdie Win Corp is a consistent compounder, expanding top-line revenue at 10.7% annually over the past decade.
Birdie Win Corp has historically struggled to out-earn its cost of capital, averaging just -21.8% ROIC.
Birdie Win 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, Birdie Win Corp is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.