GURUFOCUS.COM » STOCK LIST » Technology » Software » Everything Blockchain Inc (OTCPK:EBZT) » Definitions » Intrinsic Value: DCF (Earnings Based)

Everything Blockchain (Everything Blockchain) Intrinsic Value: DCF (Earnings Based) : $-12.12 (As of Apr. 27, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Everything Blockchain Intrinsic Value: DCF (Earnings Based)?

As of today (2024-04-27), Everything Blockchain's intrinsic value calculated from the Discounted Earnings model is $-12.12.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Everything Blockchain's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for Everything Blockchain is N/A.

The historical rank and industry rank for Everything Blockchain's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

EBZT's Price-to-DCF (Earnings Based) is not ranked *
in the Software industry.
Industry Median: 0.97
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Everything Blockchain Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for Everything Blockchain's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Everything Blockchain Intrinsic Value: DCF (Earnings Based) Chart

Everything Blockchain Annual Data
Trend Jan19 Jan20 Jan21 Jan22 Jan23
Intrinsic Value: DCF (Earnings Based)
- - - - -

Everything Blockchain Quarterly Data
Jan19 Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Everything Blockchain's Intrinsic Value: DCF (Earnings Based)

For the Software - Application subindustry, Everything Blockchain's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Everything Blockchain's Price-to-DCF (Earnings Based) Distribution in the Software Industry

For the Software industry and Technology sector, Everything Blockchain's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where Everything Blockchain's Price-to-DCF (Earnings Based) falls into.



Everything Blockchain Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.66%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Everything Blockchain's average EPS without NRI Growth Rate in the past 3 years was -261.90%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $-1.050.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Everything Blockchain's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=-1.050*11.5406
=-12.12

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(-12.12-0.60)/-12.12
=N/A

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Everything Blockchain  (OTCPK:EBZT) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Everything Blockchain Intrinsic Value: DCF (Earnings Based) Related Terms

Thank you for viewing the detailed overview of Everything Blockchain's Intrinsic Value: DCF (Earnings Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


Everything Blockchain (Everything Blockchain) Business Description

Industry
Traded in Other Exchanges
N/A
Address
12574 Flagler Center Boulevard, Suite 101, Jacksonville, FL, USA, 32258
Everything Blockchain Inc is a blockchain development, architecture, and software designer. It also provides cybersecurity-related solutions, consulting, and services specializing in blockchain technology and decentralized processing.
Executives
Michael W Hawkins director, officer: CEO, CFO 12574 FLAGLER CENTER BLVD., STE 101, JACKSONVILLE FL 32258
Eric C Jaffe director 12574 FLAGLER CENTER BLVD, SUITE 101, JACKSONVILLE FL 32258
Schaeffer Richard C Jr director 761 DIVIDING ROAD, SEVERNA PARK MD 21146-4305
William C Regan officer: Interim CFO 12574 FLAGLER CENTER BLVD, SUITE 101, JACKSONVILLE FL 32258
Brandon Hart officer: Chief Technology Officer 2627 RED FERN DR., DOVER FL 33527
Toney Jennings officer: Chief Operating Officer 5125 WHISPERING LEAF TRAIL, VALRICO FL 33596
Paul Rosenberg director 2367 JAWED PL, DUNN LORING VA 22027
Cedric Harris officer: Chief Research Officer 15302 OYSTER CREEK LN, SUGARLAND TX 77478
A.p.o. Holdings, Llc. 10 percent owner 30344 WOODBURY CIRCLE, MENIFEE CA 92584
Mcig, Inc. 10 percent owner 1064 AVE PONCE DE LEON, SUITE 200, SAN JUAN PR 00907

Everything Blockchain (Everything Blockchain) Headlines

From GuruFocus

OBITX, INC. FILES ANNUAL REPORT WITH SEC

By Marketwired Marketwired 05-17-2021

Obitx Inc (OBTX) CFO Michael W Hawkins Bought $600,000 of Shares

By GuruFocus Research GuruFocus Editor 07-20-2021

Obitx Inc (OBTX) CFO Michael W Hawkins Bought $95,950 of Shares

By GuruFocus Research GuruFocus Editor 06-15-2021

OBITX Blockchain Assets Grow 510% FMV

By Marketwired Marketwired 11-09-2020

OBITX Acquires Render Payment for $1.2 Million

By Marketwired Marketwired 04-28-2021

Obitx, Inc., Announces Third Quarter Financial Results

By Marketwired Marketwired 12-15-2020

OBITX, Inc., Announces Conversion of Debt and Exercise of Warrants

By Marketwired Marketwired 12-07-2020