Fabric.AI, Inc. (FABC) intrinsic value & 10-year financials
Fabric.AI, Inc. (FABC) has a Graham intrinsic value of $2,505.01 per share. At $2.17 on Oct 17, 2026, the stock trades 100% below that value.
- Graham intrinsic value
- $2,505.01
- Share price (Oct 17, 2026)
- $2.17
- Price vs Graham value
- 100% below
- Market cap
- $1.9M
- Revenue (FY2025)
- —
- Revenue growth (10-yr CAGR)
- -49.3%
- ROIC (10-yr avg)
- 320.4%
- Free cash flow (FY2025)
- —
FABC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | — | -$21.1M | -$32.24 | — | — | 342.7% |
| FY2024 | $63.8K | -$1.8M | -$2.02 | -$13.5M | -30382.4% | 11.8% |
| FY2023 | $498.9K | -$34.2M | -$8.19 | -$28.3M | -5643.5% | 1328.0% |
| FY2022 | $3.0M | -$22.9M | -$4.95 | -$20.3M | -778.4% | -244.3% |
| FY2021 | $2.7M | -$33.1M | — | -$27.2M | -1234.5% | -737.7% |
| FY2020 | $1.6M | -$10.8M | — | -$10.5M | -630.0% | -569.6% |
| FY2019 | $890.2K | -$4.9M | -$1.40 | -$4.1M | -278.3% | 7453.6% |
| FY2018 | $6.1M | -$18.7M | -$14.89 | -$10.6M | -227.3% | -1179.0% |
| FY2017 | $16.7M | -$1.2M | — | -$1.4M | -15.2% | -294.3% |
| FY2016 | $14.6M | -$2.8M | — | -$2.8M | -27.7% | -2906.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Fabric.AI, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Fabric.AI, Inc. has historically struggled to out-earn its cost of capital, averaging just 4.4% ROIC.
Fabric.AI, Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Fabric.AI, Inc. is modeled at -49.3% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2505.01 per share.