Marvion Inc. (MVNC) intrinsic value & 10-year financials
Marvion Inc. (MVNC) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 243.2% a year to $3.5M, with an average return on invested capital of 95.2%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.18
- Market cap
- $60.4M
- Revenue (FY2025)
- $3.5M
- Revenue growth (10-yr CAGR)
- 243.2%
- ROIC (10-yr avg)
- 95.2%
- Free cash flow (FY2025)
- -$456.3K
MVNC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.5M | $345.1K | $0.00 | -$456.3K | 6.0% | -5.1% |
| FY2024 | $1.5M | -$733.7K | $0.00 | -$679.8K | -39.8% | 8.7% |
| FY2023 | $14.5M | -$25.6M | $0.00 | — | -174.9% | 281.9% |
| FY2022 | $11.5M | -$10.0M | -$0.00 | — | -87.4% | — |
| FY2021 | $297.1K | -$2.1M | $0.00 | — | -712.2% | — |
| FY2020 | $0 | -$865 | $0.00 | — | — | — |
| FY2019 | — | — | — | — | — | — |
| FY2013 | $619 | -$8.0M | — | -$2.0M | — | — |
| FY2012 | — | -$6.6M | — | -$1.2M | — | — |
| FY2011 | — | -$2.4M | — | -$453.3K | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Marvion Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Marvion Inc. has historically struggled to out-earn its cost of capital, averaging just 2.2% ROIC.
Marvion 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, Marvion Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.00 per share.