Janover Inc
NASDAQ:JNVR
Intrinsic Value
The intrinsic value of one JNVR stock under the Base Case scenario is 1.932 USD. Compared to the current market price of 16.815 USD, Janover Inc is Overvalued by 89%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Janover Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Janover Inc
Balance Sheet Decomposition
Janover Inc
Current Assets | 3.3m |
Cash & Short-Term Investments | 2.9m |
Receivables | 195.4k |
Other Current Assets | 222.2k |
Non-Current Assets | 1.1m |
PP&E | 53.8k |
Intangibles | 985.1k |
Other Non-Current Assets | 61.9k |
Free Cash Flow Analysis
Janover Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Janover Inc
Revenue
|
2.1m
USD
|
Cost of Revenue
|
-31.9k
USD
|
Gross Profit
|
2.1m
USD
|
Operating Expenses
|
-5m
USD
|
Operating Income
|
-2.9m
USD
|
Other Expenses
|
193.5k
USD
|
Net Income
|
-2.7m
USD
|
JNVR Profitability Score
Profitability Due Diligence
Janover Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Janover Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
JNVR Solvency Score
Solvency Due Diligence
Janover Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Janover Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JNVR Price Targets Summary
Janover Inc
Dividends
Current shareholder yield for JNVR 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 JNVR stock under the Base Case scenario is 1.932 USD.
Compared to the current market price of 16.815 USD, Janover Inc is Overvalued by 89%.