
Jones Soda Co
OTC:JSDA

Intrinsic Value
The intrinsic value of one
JSDA
stock under the Base Case scenario is
0.12
USD.
Compared to the current market price of 0.2 USD,
Jones Soda Co
is
Overvalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jones Soda Co
Fundamental Analysis


Revenue & Expenses Breakdown
Jones Soda Co
Balance Sheet Decomposition
Jones Soda Co
Current Assets | 8.4m |
Cash & Short-Term Investments | 1.5m |
Receivables | 2.2m |
Other Current Assets | 4.7m |
Non-Current Assets | 143k |
PP&E | 108k |
Other Non-Current Assets | 35k |
Free Cash Flow Analysis
Jones Soda Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Jones Soda Co
Revenue
|
19.2m
USD
|
Cost of Revenue
|
-13.9m
USD
|
Gross Profit
|
5.3m
USD
|
Operating Expenses
|
-14m
USD
|
Operating Income
|
-8.7m
USD
|
Other Expenses
|
-1.2m
USD
|
Net Income
|
-9.9m
USD
|
JSDA Profitability Score
Profitability Due Diligence
Jones Soda Co's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
Jones Soda Co's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
JSDA Solvency Score
Solvency Due Diligence
Jones Soda Co's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Jones Soda Co's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSDA Price Targets Summary
Jones Soda Co
Dividends
Current shareholder yield for JSDA 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
JSDA
stock under the Base Case scenario is
0.12
USD.
Compared to the current market price of 0.2 USD,
Jones Soda Co
is
Overvalued by 41%.