What is Farmmi, Inc. (FAMI)'s fair-value range?

EvidInvest reads Farmmi, Inc. (FAMI)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/FAMI.

How is Farmmi, Inc. (FAMI)'s fair value calculated?

Farmmi, Inc. (FAMI)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are Farmmi, Inc. (FAMI)'s valuation inputs based on?

Inputs come from the FY2025 annual report filed 2026-02-10 (accession 0001477932-26-000727). Source: https://www.sec.gov/Archives/edgar/data/1701261/000147793226000727/

Fair value · Farmmi, Inc. (FAMI) · updated 2026-10-29 · from annual report FY2025

Farmmi trades at $0.10. That price implies a 297.4% free-cash-flow yield.

Name: Farmmi, Inc. (FAMI) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Cboe · delayed 15 min · as of 10:30 ET

Are those assumptions reasonable? Use FAMI’s filed growth history and the AI chat to decide, then set your own inputs below — the range you build is yours.

What the price implies

FCF yield: 297.4%

Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings. This price: Cboe · delayed 15 min · as of 10:30 ET.

Set your own assumptions ↓See how each method got its number Check another stock

Inputs come from the FY2025 annual report filed 2026-02-10 (accession 0001477932-26-000727); set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

Farmmi, Inc.

Revenue: $28.0M
Diluted EPS: $-28.92
Free cash flow: $52.4M; operating cash flow − capital expenditure
Diluted shares: 1.8M; weighted average

annual report FY2025 · fiscal year ended 2025-09-30 · filed 2026-02-10 · accession 0001477932-26-000727

Open this filing on sec.gov

Valuation tool: build your own FAMI range

Fair Value Summary

Daily Price — FAMI

$0.10 -94.2% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what FAMI is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has FAMI’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

Starting free cash flow is not positive; the model has nothing to grow.

Preset inputs — revenue-driven DCF from the latest filing

Two-stage FCF model at the same filed inputs: $234.06 — move any slider below and that model takes over.

• Starting free cash flow is not positive; the model has nothing to grow.

Implied by today’s price

The price implies stage-1 FCF growth of -50.0%. Even free cash flow shrinking 50% a year lands above today’s price with the other inputs held; −50% is the edge of what this model can show.

Not solvable from the price — Even free cash flow shrinking 50% a year lands above today’s price with the other inputs held; −50% is the edge of what this model can show. Showing preset inputs.

That is the assumption the market is making — not ours, and not a recommendation. Decide whether it is reasonable: the growth matrix shows what FAMI has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)14.62%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $323M · PV terminal $162M · EV $485M · equity $468M

Year	Stage	FCF	Present value
1	Stage 1	$55M	$48M
2	Stage 1	$57M	$44M
3	Stage 1	$60M	$40M
4	Stage 1	$63M	$37M
5	Stage 1	$66M	$34M
6	Stage 2	$68M	$30M
7	Stage 2	$70M	$27M
8	Stage 2	$71M	$24M
9	Stage 2	$73M	$21M
10	Stage 2	$75M	$19M

Inputs from the filing

Free cash flow: $52.4M; latest full year
EBIT: $-56.1M; latest annual
Shares: 1.8M
Total debt: $18.3M
Cash: $804098
Net debt: $17.4M; debt − cash

annual report FY2025 · period ended 2025-09-30 · filed 2026-02-10 · accession 0001477932-26-000727 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for FAMI

Loading history...

Farmmi trades at $0.10. That price implies a 297.4% free-cash-flow yield.

The filing behind these numbers

Valuation tool: build your own FAMI range

Daily Price — FAMI

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on FAMI

Compare with peers

Explore

Valuation tool: build your own FAMI range

Daily Price — FAMI

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on FAMI

Compare with peers

Explore