Rtb Digital, Inc. (RTB) intrinsic value & 10-year financials
Rtb Digital, Inc. (RTB) has a Graham intrinsic value of $0.33 per share. At $7.75 on Oct 17, 2026, the stock trades 2248% above that value. Over the last 10 fiscal years revenue grew 23.1% a year to $11.1M, with an average return on invested capital of -12.5%.
- Graham intrinsic value
- $0.33
- Share price (Oct 17, 2026)
- $7.75
- Price vs Graham value
- 2248% above
- Market cap
- $4.6M
- Revenue (FY2025)
- $11.1M
- Revenue growth (10-yr CAGR)
- 23.1%
- ROIC (10-yr avg)
- -12.5%
- Free cash flow (FY2025)
- -$23.1M
RTB 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $11.1M | -$17.5M | -$29.33 | -$23.1M | -118.1% | -234.8% |
| FY2024 | $56.0M | -$26.8M | -$4.01 | $21.1M | -37.3% | -88.7% |
| FY2023 | $65.9M | -$53.1M | -$10.11 | $33.1M | -18.7% | -31.6% |
| FY2022 | $32.9M | -$49.2M | — | -$9.5M | -115.0% | -119.6% |
| FY2021 | $26.3M | -$26.5M | — | -$27.3M | -79.0% | -231.6% |
| FY2020 | $8.5M | -$5.0M | — | -$4.2M | -59.9% | 363.4% |
| FY2019 | $10.0M | -$4.7M | — | -$215.4K | -56.1% | 245.7% |
| FY2018 | $0 | -$34.2K | — | $61.2K | — | -0.0% |
| FY2017 | $2.1M | $89.5K | $0.01 | $460.1K | 9.2% | -17.0% |
| FY2016 | $1.7M | $57.9K | $0.00 | -$61.4K | 6.6% | -10.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
RTB Digital, Inc. is a consistent compounder, expanding top-line revenue at 23.1% annually over the past decade.
RTB Digital, Inc. has historically struggled to out-earn its cost of capital, averaging just -26.6% ROIC.
Over the decade, RTB Digital, Inc. shows that management has aggressively returned capital to shareholders by retiring 95.9% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, RTB Digital, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $0.33 per share.