Sow Good Inc. (SOWG) intrinsic value & 10-year financials
Sow Good Inc. (SOWG) has a Graham intrinsic value of $188.67 per share. At $2.06 on Oct 17, 2026, the stock trades 99% below that value. Over the last 10 fiscal years revenue grew 53.3% a year to $0, with an average return on invested capital of -138.5%.
- Graham intrinsic value
- $188.67
- Share price (Oct 17, 2026)
- $2.06
- Price vs Graham value
- 99% below
- Market cap
- $24.4M
- Revenue (FY2025)
- $0
- Revenue growth (10-yr CAGR)
- 53.3%
- ROIC (10-yr avg)
- -138.5%
- Free cash flow (FY2025)
- —
SOWG 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $0 | -$40.6M | -$3.44 | — | — | -33.5% |
| FY2024 | $32.0M | -$3.7M | -$0.40 | — | -4.9% | -6.0% |
| FY2023 | $16.1M | -$3.1M | -$0.59 | — | -7.6% | -19.7% |
| FY2022 | $428.1K | -$12.1M | -$2.51 | — | -2542.6% | -162.9% |
| FY2021 | $88.4K | -$6.9M | -$1.61 | — | -8037.0% | -74.5% |
| FY2020 | $0 | -$5.3M | -$2.82 | — | — | -39.8% |
| FY2019 | $466.6K | $9.1M | $5.68 | -$9.7M | -556.5% | -46.4% |
| FY2018 | $0 | -$344.0K | -$0.21 | -$187.9K | — | -86.9% |
| FY2017 | $1.0M | -$392.5K | — | — | -145.2% | -171.0% |
| FY2016 | $1.0M | $29.9M | $0.21 | $3.0M | -140.8% | -744.1% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Sow Good Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Sow Good Inc. has historically struggled to out-earn its cost of capital, averaging just -31.8% ROIC.
Over the decade, Sow Good Inc. shows that management has aggressively returned capital to shareholders by retiring 91.8% of outstanding shares.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Sow Good Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $188.67 per share.