Dror Ortho-Design, Inc. (DROR) intrinsic value & 10-year financials
Dror Ortho-Design, Inc. (DROR) has no Graham intrinsic value right now because the formula needs positive earnings.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.01
- Market cap
- $8.6M
- Revenue (FY2025)
- —
- Revenue growth (9-yr CAGR)
- 156.8%
- ROIC (10-yr avg)
- 178.7%
- Free cash flow (FY2025)
- -$2.1M
DROR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$2.5M | $0.00 | -$2.1M | — | 157.0% |
| FY2024 | — | -$5.8M | -$0.01 | -$2.8M | — | -413.5% |
| FY2023 | — | -$3.6M | -$0.01 | — | — | 662.0% |
| FY2022 | — | -$178.8K | $0.00 | — | — | 33.2% |
| FY2021 | $2.6K | -$170.5K | $0.00 | — | -6631.7% | 37.1% |
| FY2020 | $1.0K | -$168.0K | $0.00 | — | -16770.7% | 57.8% |
| FY2019 | — | -$134.2K | — | — | — | 95.9% |
| FY2018 | — | -$115.9K | — | — | — | 799.8% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Dror Ortho-Design, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Dror Ortho-Design, Inc. has earned high returns on invested capital, averaging 19.9% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Dror Ortho-Design, 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, Dror Ortho-Design, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.