Carmell Corp
NASDAQ:CTCX
Intrinsic Value
The intrinsic value of one CTCX stock under the Base Case scenario is 0.052 USD. Compared to the current market price of 0.153 USD, Carmell Corp is Overvalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Carmell Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Carmell Corp
Balance Sheet Decomposition
Carmell Corp
Current Assets | 1.9m |
Cash & Short-Term Investments | 1.1m |
Receivables | 219.6k |
Other Current Assets | 528k |
Non-Current Assets | 557k |
PP&E | 536.2k |
Intangibles | 20.8k |
Free Cash Flow Analysis
Carmell Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Carmell Corp
Revenue
|
32.8k
USD
|
Cost of Revenue
|
-5.1k
USD
|
Gross Profit
|
27.7k
USD
|
Operating Expenses
|
-9.2m
USD
|
Operating Income
|
-9.2m
USD
|
Other Expenses
|
-16.4m
USD
|
Net Income
|
-25.6m
USD
|
CTCX Profitability Score
Profitability Due Diligence
Carmell Corp's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
Score
Carmell Corp's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
CTCX Solvency Score
Solvency Due Diligence
Carmell Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Score
Carmell Corp's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CTCX Price Targets Summary
Carmell Corp
Dividends
Current shareholder yield for CTCX 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 CTCX stock under the Base Case scenario is 0.052 USD.
Compared to the current market price of 0.153 USD, Carmell Corp is Overvalued by 66%.