MYOMO, Inc. (MYO) intrinsic value & 10-year financials
MYOMO, Inc. (MYO) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 49.4% a year to $40.9M, with an average return on invested capital of -7714.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.20
- Market cap
- $50.2M
- Revenue (FY2025)
- $40.9M
- Revenue growth (10-yr CAGR)
- 49.4%
- ROIC (10-yr avg)
- -7714.7%
- Free cash flow (FY2025)
- -$16.3M
MYO 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $40.9M | -$15.6M | -$0.37 | -$16.3M | -35.2% | -96.8% |
| FY2024 | $32.6M | -$6.2M | -$0.16 | -$4.7M | -19.1% | -96.3% |
| FY2023 | $19.2M | -$8.1M | -$0.28 | -$6.3M | -42.8% | -477.6% |
| FY2022 | $15.6M | -$10.7M | -$0.38 | -$10.3M | -68.6% | -1423.0% |
| FY2021 | $13.9M | -$10.4M | -$0.47 | -$9.9M | -74.1% | 8762.5% |
| FY2020 | $7.6M | -$11.6M | — | -$9.1M | -138.5% | 4547.0% |
| FY2019 | $3.8M | -$10.7M | — | -$10.4M | -281.3% | -88529.9% |
| FY2018 | $2.4M | -$10.3M | — | -$9.7M | -430.8% | -109.3% |
| FY2017 | $1.6M | -$12.1M | — | -$6.2M | -420.1% | 257.6% |
| FY2016 | $1.1M | -$3.6M | — | -$3.2M | -296.8% | 18.7% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
MYOMO, INC. is a consistent compounder, expanding top-line revenue at 49.4% annually over the past decade.
MYOMO, INC. has historically struggled to out-earn its cost of capital, averaging just -105.2% ROIC.
MYOMO, 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, MYOMO, INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-12.29 per share.