World Scan Project, Inc. (WDSP) intrinsic value & 10-year financials
World Scan Project, Inc. (WDSP) has a Graham intrinsic value of $14.28 per share. Over the last 6 fiscal years revenue grew 50.2% a year to $25.2M, with an average return on invested capital of 98.7%.
- Graham intrinsic value
- $14.28
- Revenue (FY2024)
- $25.2M
- Revenue growth (6-yr CAGR)
- 50.2%
- ROIC (10-yr avg)
- 98.7%
- Free cash flow (FY2024)
- —
WDSP 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $25.2M | -$768.4K | -$0.04 | — | — | -8.1% |
| FY2023 | $288.1K | -$3.4M | -$0.17 | — | — | -76.5% |
| FY2022 | $14.5M | $8.9M | $0.43 | — | — | 264.6% |
| FY2021 | $11.8M | $2.3M | $0.11 | — | — | 161.0% |
| FY2020 | $5.0M | $1.3M | $0.07 | — | 41.0% | 152.6% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
World Scan Project, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
World Scan Project, Inc. has historically struggled to out-earn its cost of capital, averaging just -15.8% ROIC.
World Scan Project, 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, World Scan Project, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $14.28 per share.