Mays J W Inc. (MAYS) intrinsic value & 10-year financials
Mays J W Inc. (MAYS) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 2.1% a year to $22.5M, with an average return on invested capital of 1.0%.
- Graham intrinsic value
- —
- Share price (Oct 18, 2026)
- $39.50
- Market cap
- $79.6M
- Revenue (FY2025)
- $22.5M
- Revenue growth (10-yr CAGR)
- 2.1%
- ROIC (10-yr avg)
- 1.0%
- Free cash flow (FY2025)
- $128.3K
MAYS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $22.5M | -$136.2K | -$0.07 | $128.3K | -0.7% | -0.2% |
| FY2024 | $21.6M | -$406.6K | -$0.20 | -$1.0M | -2.9% | -0.8% |
| FY2023 | $22.6M | -$83.0K | -$0.04 | $1.2M | 1.0% | 0.2% |
| FY2022 | $21.4M | -$712.4K | -$0.35 | -$44.3K | -3.1% | -0.8% |
| FY2021 | $20.2M | $398.0K | — | -$1.2M | -4.1% | -1.4% |
| FY2020 | $19.5M | -$906.0K | — | -$4.8M | -6.3% | -1.5% |
| FY2019 | $20.5M | $1.5M | — | -$873.0K | 8.9% | 2.5% |
| FY2018 | $19.3M | $3.0M | — | $143.0K | 9.6% | 4.0% |
| FY2017 | $19.5M | $1.9M | — | $1.9M | 15.5% | 4.6% |
| FY2016 | $18.6M | $1.5M | — | $1.5M | 13.5% | 3.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
MAYS J W INC has demonstrated mature, steady growth, with revenue compounding at 2.1% annually over the past decade.
MAYS J W INC has historically struggled to out-earn its cost of capital, averaging just 1.0% ROIC.
Over the decade, MAYS J W INC shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, MAYS J W INC is modeled at 2.1% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-0.77 per share.