Change Agents Corp. (CHGA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-433.0%

-$2.97

vs $0.89 price

Levered DCF

-$5.18

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	-0.05×	-0.03×	-0.01×	-0.02×	-0.02×
P/B	0.1×	0×	0×	0×	0×
P/S	0×	-0.32×	0.16×	0.15×	0.12×
EV / EBITDA	-0.11×	0×	0×	0×	0×
Gross margin	0.0%	100.0%	19.0%	22.7%	100.0%
Operating margin	0.0%	571.9%	-572.0%	-619.1%	-663.9%
Net margin	0.0%	933.6%	-1330.5%	-992.4%	-683.2%
Current ratio	0.11×	0×	0×	0×	0×
Debt / equity	0.1×	0×	0×	0×	0×
Interest coverage	-5.21×	-2.92×	-5.31×	-2.08×	-44.06×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	-197.8%	0.0%	0.0%	0.0%	0.0%
Return on invested capital	-74.5%	0.0%	0.0%	0.0%	0.0%
Return on assets	-78.0%	0.0%	0.0%	0.0%	0.0%
Free cash flow yield	-533.9%	-1819.2%	-3195.3%	-8862.5%	-3050.1%
Earnings yield	-1954.4%	-2899.7%	-8179.1%	-6592.6%	-5518.4%
Enterprise value	$1.8M	$0	$0	$0	$0
Net debt / EBITDA	-0.05×	0×	0×	0×	0×
Cash conversion cycle (days)	0	0	0	0	0