Capstone Energy Plus, Inc. (CGEH) intrinsic value & 10-year financials
Capstone Energy Plus, Inc. (CGEH) has a Graham intrinsic value of $1.39 per share. Over the last 10 fiscal years revenue shrank 2.2% a year to $69.8M, with an average return on invested capital of -197.4%.
- Graham intrinsic value
- $1.39
- Revenue (FY2025)
- $69.8M
- Revenue growth (10-yr CAGR)
- -2.2%
- ROIC (10-yr avg)
- -197.4%
- Free cash flow (FY2025)
- $6.8M
CGEH 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $69.8M | -$7.2M | -$0.38 | $6.8M | -8.0% | -18.9% |
| FY2024 | $91.2M | $7.4M | $0.39 | -$32.3M | -22.3% | -166.0% |
| FY2023 | $73.9M | -$24.5M | -$1.43 | -$16.2M | -25.0% | -302.1% |
| FY2022 | $69.6M | -$20.2M | -$1.37 | -$37.4M | -25.6% | -60.6% |
| FY2021 | $67.6M | -$18.4M | -$1.63 | -$1.5M | -20.6% | -126.9% |
| FY2020 | $68.9M | -$21.9M | — | -$23.9M | -24.4% | -581.5% |
| FY2019 | $83.4M | -$16.7M | — | -$21.1M | -18.1% | -131.6% |
| FY2018 | $82.8M | -$10.0M | — | -$10.4M | -10.5% | -113.3% |
| FY2017 | $77.2M | -$23.9M | — | -$18.8M | -31.4% | -286.5% |
| FY2016 | $85.2M | -$25.2M | — | -$24.0M | -28.7% | -186.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Capstone Energy Plus, Inc. is facing top-line stagnation, with revenue contracting over the decade.
Capstone Energy Plus, Inc. has historically struggled to out-earn its cost of capital, averaging just -46.6% ROIC.
Over the decade, Capstone Energy Plus, Inc. shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Capstone Energy Plus, Inc. is modeled at -2.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.39 per share.