Medalist Diversified, Inc. (MDRR) intrinsic value & 10-year financials
Medalist Diversified, Inc. (MDRR) has a Graham intrinsic value of $0.45 per share. At $10.47 on Oct 17, 2026, the stock trades 2227% above that value. Over the last 9 fiscal years revenue grew 6.7% a year to $10.4M, with an average return on invested capital of -3.9%.
- Graham intrinsic value
- $0.45
- Share price (Oct 17, 2026)
- $10.47
- Price vs Graham value
- 2227% above
- Market cap
- $13.2M
- Revenue (FY2025)
- $10.4M
- Revenue growth (9-yr CAGR)
- 6.7%
- ROIC (10-yr avg)
- -3.9%
- Free cash flow (FY2025)
- —
MDRR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $10.4M | -$2.4M | -$1.90 | — | 5.3% | -4.1% |
| FY2024 | $9.7M | $27.5K | $0.02 | — | 38.3% | 5.2% |
| FY2023 | $10.3M | -$4.6M | -$2.06 | — | -9.7% | -6.4% |
| FY2022 | $11.1M | -$4.8M | -$0.28 | — | -12.7% | -6.0% |
| FY2021 | $11.5M | -$4.4M | -$0.33 | — | 7.1% | 1.1% |
| FY2020 | $9.3M | -$8.2M | -$0.87 | — | -61.9% | -11.2% |
| FY2019 | $8.3M | -$3.0M | — | — | -15.1% | -1.6% |
| FY2018 | $6.6M | -$2.7M | — | — | -16.2% | -7.9% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Medalist Diversified, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Medalist Diversified, Inc. has historically struggled to out-earn its cost of capital, averaging just -3.9% ROIC.
Medalist Diversified, Inc. 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, Medalist Diversified, Inc. is modeled at 6.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.45 per share.