Procyon Corp. (PCYN) intrinsic value & 10-year financials
Procyon Corp. (PCYN) has a Graham intrinsic value of $1.71 per share. At $0.27 on Oct 17, 2026, the stock trades 84% below that value. Over the last 10 fiscal years revenue grew 6.7% a year to $5.0M, with an average return on invested capital of -1.9%.
- Graham intrinsic value
- $1.71
- Share price (Oct 17, 2026)
- $0.27
- Price vs Graham value
- 84% below
- Market cap
- $2.2M
- Revenue (FY2024)
- $5.0M
- Revenue growth (10-yr CAGR)
- 6.7%
- ROIC (10-yr avg)
- -1.9%
- Free cash flow (FY2024)
- -$125.2K
PCYN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $5.0M | -$341.1K | -$0.04 | -$125.2K | -4.6% | -10.1% |
| FY2023 | $4.7M | -$50.2K | -$0.01 | -$34.7K | -2.1% | -3.1% |
| FY2022 | $4.8M | -$209.8K | -$0.03 | -$312.1K | -4.9% | -8.9% |
| FY2021 | $4.7M | $767.6K | $0.09 | $214.3K | 6.9% | 12.6% |
| FY2020 | $4.3M | $111.7K | $0.01 | $175.7K | 3.5% | 5.1% |
| FY2019 | $4.2M | $27.2K | $0.00 | $22.1K | 2.3% | 2.4% |
| FY2018 | $4.0M | -$255.7K | -$0.03 | $39.8K | 3.2% | 2.9% |
| FY2017 | $4.0M | $12.4K | $0.00 | $180.7K | 0.7% | 0.7% |
| FY2016 | $3.4M | $109.6K | -$0.01 | -$54.6K | -3.0% | -4.7% |
| FY2015 | $2.8M | -$218.3K | -$0.03 | -$458.5K | -12.3% | -15.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
PROCYON CORP has demonstrated mature, steady growth, with revenue compounding at 6.7% annually over the past decade.
PROCYON CORP has historically struggled to out-earn its cost of capital, averaging just -1.9% ROIC.
PROCYON 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, PROCYON CORP is modeled at 6.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.71 per share.