Akerna Corp
NASDAQ:GRYP
Intrinsic Value
The intrinsic value of one GRYP stock under the Base Case scenario is 0.18 USD. Compared to the current market price of 1.42 USD, Akerna Corp is Overvalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Akerna Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Akerna Corp
Balance Sheet Decomposition
Akerna Corp
Current Assets | 4m |
Cash & Short-Term Investments | 1.2m |
Receivables | 175k |
Other Current Assets | 2.7m |
Non-Current Assets | 5m |
PP&E | 2.6m |
Intangibles | 100k |
Other Non-Current Assets | 2.3m |
Free Cash Flow Analysis
Akerna Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Akerna Corp
Revenue
|
14.6m
USD
|
Cost of Revenue
|
-13m
USD
|
Gross Profit
|
1.6m
USD
|
Operating Expenses
|
-23m
USD
|
Operating Income
|
-21.4m
USD
|
Other Expenses
|
5.6m
USD
|
Net Income
|
-15.8m
USD
|
GRYP Profitability Score
Profitability Due Diligence
Akerna Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Akerna Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
GRYP Solvency Score
Solvency Due Diligence
Akerna Corp's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Score
Akerna Corp's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRYP Price Targets Summary
Akerna Corp
Dividends
Current shareholder yield for GRYP 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 GRYP stock under the Base Case scenario is 0.18 USD.
Compared to the current market price of 1.42 USD, Akerna Corp is Overvalued by 88%.