Kindly MD Inc
NASDAQ:KDLY
Intrinsic Value
The intrinsic value of one KDLY stock under the Base Case scenario is 0.82 USD. Compared to the current market price of 25.03 USD, Kindly MD Inc is Overvalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kindly MD Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Kindly MD Inc
Balance Sheet Decomposition
Kindly MD Inc
Current Assets | 1.3m |
Cash & Short-Term Investments | 1.1m |
Receivables | 13.6k |
Other Current Assets | 140.4k |
Non-Current Assets | 1.3m |
PP&E | 687.8k |
Intangibles | 561.8k |
Other Non-Current Assets | 19.4k |
Free Cash Flow Analysis
Kindly MD Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Kindly MD Inc
Revenue
|
2.5m
USD
|
Cost of Revenue
|
-83k
USD
|
Gross Profit
|
2.4m
USD
|
Operating Expenses
|
-6.6m
USD
|
Operating Income
|
-4.2m
USD
|
Other Expenses
|
-183k
USD
|
Net Income
|
-4.4m
USD
|
KDLY Profitability Score
Profitability Due Diligence
Kindly MD Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
Kindly MD Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
KDLY Solvency Score
Solvency Due Diligence
Kindly MD Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Kindly MD Inc's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KDLY Price Targets Summary
Kindly MD Inc
Dividends
Current shareholder yield for KDLY 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 KDLY stock under the Base Case scenario is 0.82 USD.
Compared to the current market price of 25.03 USD, Kindly MD Inc is Overvalued by 97%.