Vivic Corp. (VIVC) intrinsic value & 10-year financials
Vivic Corp. (VIVC) has a Graham intrinsic value of $2.66 per share. At $0.02 on Oct 17, 2026, the stock trades 99% below that value. Over the last 9 fiscal years revenue grew 15.4% a year to $44.5K, with an average return on invested capital of 360.3%.
- Graham intrinsic value
- $2.66
- Share price (Oct 17, 2026)
- $0.02
- Price vs Graham value
- 99% below
- Market cap
- $539.6K
- Revenue (FY2025)
- $44.5K
- Revenue growth (9-yr CAGR)
- 15.4%
- ROIC (10-yr avg)
- 360.3%
- Free cash flow (FY2025)
- —
VIVC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $44.5K | -$3.4M | -$0.13 | — | -7583.3% | -126.5% |
| FY2024 | $6.0M | $2.9M | $0.08 | — | 19.4% | 50.2% |
| FY2023 | $1.6M | $1.5M | $0.06 | — | -11.4% | -57.0% |
| FY2022 | $106.3K | -$981.6K | -$0.04 | -$139.6K | -1106.2% | 399.4% |
| FY2021 | $220.9K | -$2.7M | — | -$1.2M | -603.2% | 2650.3% |
| FY2020 | $243.5K | -$987.5K | — | -$1.3M | -419.8% | 226.4% |
| FY2019 | $100.0K | $26.1K | — | — | 33.1% | 72.3% |
| FY2018 | $16.3K | -$18.9K | — | -$23.6K | -116.0% | -332.5% |
| FY2017 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
VIVIC CORP. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
VIVIC CORP. has historically struggled to out-earn its cost of capital, averaging just -3.9% ROIC.
VIVIC CORP. 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, VIVIC CORP. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.66 per share.