Eva Live Inc. (GOAI) intrinsic value & 10-year financials
Eva Live Inc. (GOAI) has a Graham intrinsic value of $8.64 per share. At $1.55 on Oct 17, 2026, the stock trades 82% below that value. Over the last 5 fiscal years revenue grew 62.2% a year to $17.0M, with an average return on invested capital of -252.4%.
- Graham intrinsic value
- $8.64
- Share price (Oct 17, 2026)
- $1.55
- Price vs Graham value
- 82% below
- Market cap
- $48.6M
- Revenue (FY2025)
- $17.0M
- Revenue growth (5-yr CAGR)
- 62.2%
- ROIC (10-yr avg)
- -252.4%
- Free cash flow (FY2025)
- -$459.2K
GOAI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $17.0M | $8.1M | $0.26 | -$459.2K | 48.2% | 144.3% |
| FY2024 | $9.3M | -$3.8M | -$0.03 | -$1.1M | -39.9% | -213.5% |
| FY2023 | $5.4M | -$6.0M | -$0.05 | — | -112.4% | -461.3% |
| FY2022 | $1.4M | -$3.6M | -$0.03 | — | -154.9% | -261.2% |
| FY2021 | $2.5M | -$9.8M | -$0.08 | — | -394.5% | -470.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Eva Live Inc is a consistent compounder, expanding top-line revenue at 62.3% annually over the past decade.
Eva Live Inc has earned high returns on invested capital, averaging 26.1% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Over the decade, Eva Live Inc shows that management has aggressively returned capital to shareholders by retiring 73.2% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Eva Live Inc is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $8.64 per share.