MindWalk Holdings Corp. (HYFT) intrinsic value & 10-year financials
MindWalk Holdings Corp. (HYFT) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 5 fiscal years revenue grew 8.2% a year to CAD 24.5M, with an average return on invested capital of -57.4%.
- Graham intrinsic value
- —
- Revenue (FY2025)
- CAD 24.5M
- Revenue growth (5-yr CAGR)
- 8.2%
- ROIC (10-yr avg)
- -57.4%
- Free cash flow (FY2025)
- -CAD 7.2M
HYFT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | CAD 24.5M | -CAD 30.2M | -CAD 0.91 | -CAD 7.2M | — | -105.1% |
| FY2024 | CAD 24.5M | -CAD 27.2M | -CAD 1.06 | -CAD 5.6M | — | -59.3% |
| FY2023 | CAD 20.7M | -CAD 26.6M | -CAD 1.07 | -CAD 21.3M | — | -39.9% |
| FY2022 | CAD 19.4M | -CAD 16.7M | -CAD 0.85 | -CAD 11.0M | — | -25.3% |
| FY2021 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in CAD.
Executive summary
MindWalk Holdings Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
MindWalk Holdings Corp. 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
MindWalk Holdings Corp. 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, MindWalk Holdings Corp. is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-19.23 per share.