DOMO, Inc. (DOMO) intrinsic value & 10-year financials
DOMO, Inc. (DOMO) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 17.5% a year to $318.9M, with an average return on invested capital of 97.0%.
- Graham intrinsic value
- —
- Revenue (FY2026)
- $318.9M
- Revenue growth (10-yr CAGR)
- 17.5%
- ROIC (10-yr avg)
- 97.0%
- Free cash flow (FY2026)
- -$2.0M
DOMO 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $318.9M | -$59.3M | -$1.45 | -$2.0M | -12.3% | 40.3% |
| FY2025 | $317.0M | -$81.9M | -$2.13 | -$18.5M | -18.7% | 63.4% |
| FY2024 | $319.0M | -$75.6M | -$2.10 | -$9.2M | -17.2% | 61.4% |
| FY2023 | $308.6M | -$105.6M | -$3.10 | -$18.9M | -28.8% | 100.0% |
| FY2022 | $258.0M | -$102.1M | -$3.19 | -$6.1M | -34.3% | 108.8% |
| FY2021 | $210.2M | -$84.6M | -$2.89 | -$21.6M | -34.8% | 143.3% |
| FY2020 | $173.4M | -$125.7M | -$4.57 | -$86.7M | -66.5% | 359.4% |
| FY2019 | $142.5M | -$154.3M | — | -$137.7M | -101.1% | 37.3% |
| FY2018 | $108.5M | -$176.6M | — | -$155.9M | -162.0% | 23.8% |
| FY2017 | $74.5M | -$183.1M | — | -$155.8M | -245.3% | 32.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
DOMO, INC. is a consistent compounder, expanding top-line revenue at 17.5% annually over the past decade.
DOMO, INC. has earned high returns on invested capital, averaging 61.5% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
DOMO, INC. 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, DOMO, INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-48.16 per share.