Data Storage Corp. (DTST) intrinsic value & 10-year financials
Data Storage Corp. (DTST) has a Graham intrinsic value of $87.69 per share. At $3.01 on Oct 17, 2026, the stock trades 97% below that value. Over the last 10 fiscal years revenue shrank 12.0% a year to $1.4M, with an average return on invested capital of -8.8%.
- Graham intrinsic value
- $87.69
- Share price (Oct 17, 2026)
- $3.01
- Price vs Graham value
- 97% below
- Market cap
- $21.9M
- Revenue (FY2025)
- $1.4M
- Revenue growth (10-yr CAGR)
- -12.0%
- ROIC (10-yr avg)
- -8.8%
- Free cash flow (FY2025)
- -$3.2M
DTST 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.4M | $19.2M | $2.64 | -$3.2M | -258.4% | -15.6% |
| FY2024 | $25.4M | $523.2K | $0.07 | -$60.3K | 0.3% | 0.4% |
| FY2023 | $25.0M | $381.6K | $0.05 | $2.3M | -0.7% | 2.1% |
| FY2022 | $23.9M | -$4.4M | -$0.64 | $536.5K | -17.1% | -31.0% |
| FY2021 | $14.9M | $267.8K | $0.03 | -$816.5K | -5.2% | -6.1% |
| FY2020 | $9.3M | $200.0K | $0.00 | $929.6K | -0.0% | 7.9% |
| FY2019 | $8.5M | $69.9K | $0.00 | $759.3K | 2.4% | 2.0% |
| FY2018 | $8.9M | $259.8K | $0.00 | — | 3.8% | 14.7% |
| FY2017 | $8.3M | -$188.5K | $0.00 | — | -1.0% | -10.7% |
| FY2016 | $4.4M | -$893.4K | — | — | -13.7% | -51.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Data Storage Corp is facing top-line stagnation, with revenue contracting over the decade.
Data Storage Corp has historically struggled to out-earn its cost of capital, averaging just -8.8% ROIC.
Data Storage 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, Data Storage Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $87.69 per share.