Bloomia Holdings, Inc.

AI-generated fair value estimate for this company.

Method: 5-year unlevered FCF DCF: Bloomia Holdings (Nasdaq, majority owner of Bloomia, a large US fresh-cut-tulip producer) had FY2026 revenue of $48.1M (flat YoY) but depressed Adjusted EBITDA of -$0.5M due to one-off items (21% bulb cost inflation, $2.5M mite-related crop waste, $13.2M non-cash impairment); used normalized EBITDA of $2.2M (closer to FY2025's +$2.0M) less maintenance capex of ~$0.3M for base FCF of ~$1.9M; grew FCF 3%/yr for 5 years, discounted at 10% WACC with 2% terminal growth; PV of explicit FCF ~$7.8M plus PV of terminal value ~$17.4M gives EV ~$25.3M; less net debt of $20.2M (total debt $21.7M less cash $1.5M) gives equity value ~$5.1M, divided by 4.83M diluted shares = ~$1.05/share.

Reasoning: The business has real, substantial revenue and historically positive EBITDA, but thin margins and a heavy debt load leave modest residual equity value under a normalized-cash-flow DCF, well below the current market price, which appears to assume a fuller recovery from this year's one-off cost and crop-damage hits than the DCF credits.