
Sphere 3D Corp
NASDAQ:ANY

Intrinsic Value
The intrinsic value of one
ANY
stock under the Base Case scenario is
0.624
USD.
Compared to the current market price of 0.866 USD,
Sphere 3D Corp
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sphere 3D Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Sphere 3D Corp
Balance Sheet Decomposition
Sphere 3D Corp
Current Assets | 9.7m |
Cash & Short-Term Investments | 6.7m |
Other Current Assets | 3.1m |
Non-Current Assets | 24.6m |
PP&E | 21m |
Intangibles | 2.7m |
Other Non-Current Assets | 844k |
Free Cash Flow Analysis
Sphere 3D Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Sphere 3D Corp
Revenue
|
12.5m
USD
|
Cost of Revenue
|
-11.3m
USD
|
Gross Profit
|
1.2m
USD
|
Operating Expenses
|
-19.4m
USD
|
Operating Income
|
-18.2m
USD
|
Other Expenses
|
4.4m
USD
|
Net Income
|
-13.8m
USD
|
ANY Profitability Score
Profitability Due Diligence
Sphere 3D Corp's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

Score
Sphere 3D Corp's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
ANY Solvency Score
Solvency Due Diligence
Sphere 3D Corp's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Sphere 3D Corp's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ANY Price Targets Summary
Sphere 3D Corp
According to Wall Street analysts, the average 1-year price target for
ANY
is 3.06 USD
with a low forecast of 3.03 USD and a high forecast of 3.15 USD.
Dividends
Current shareholder yield for ANY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ANY
stock under the Base Case scenario is
0.624
USD.
Compared to the current market price of 0.866 USD,
Sphere 3D Corp
is
Overvalued by 28%.