Daxor Corporation (DXR) 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

-100.3%

-$0.03

vs $9.00 price

Levered DCF

-$0.02

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

1,336.57

Safe zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	8.02×	69.91×	158.42×	15.27×	9.56×	-29.07×	-78.33×	-34.17×
P/B	1.6×	1.04×	1.31×	2.71×	2.15×	3.14×	3.08×	2.35×
P/S	146.07×	17.48×	1.29×	-222.48×	-17.42×	-17.53×	-342.23×	-33.41×
EV / EBITDA	8.02×	18.45×	40.45×	13.07×	8.68×	-28.31×	-82.1×	-28.84×
Gross margin	37.5%	100.0%	99.5%	407.6%	138.3%	124.5%	419.3%	129.2%
Operating margin	1824.7%	29.2%	1.0%	-1485.9%	-181.6%	61.7%	431.1%	119.4%
Net margin	1821.5%	25.2%	0.8%	-1465.4%	-181.6%	60.8%	431.1%	96.4%
Current ratio	0×	0.17×	0.25×	0.61×	0.95×	0×	0.42×	0.51×
Debt / equity	0×	0.02×	0.02×	0.04×	0.14×	0.01×	0.11×	0.34×
Interest coverage	575.44×	7.3×	6.72×	72.47×	242.19×	-205.98×	-3.45×	-9.05×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-12.7%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	20.0%	1.5%	0.8%	17.9%	22.4%	-10.9%	-3.9%	-6.8%
Return on invested capital	20.0%	1.7%	0.9%	17.4%	19.1%	-10.9%	-3.6%	-4.6%
Return on assets	19.9%	1.5%	0.8%	17.1%	19.0%	-10.3%	-3.5%	-5.0%
Free cash flow yield	-0.8%	0.1%	-8.2%	-1.0%	-6.1%	-5.0%	7.9%	-4.3%
Earnings yield	12.5%	1.4%	0.6%	6.6%	10.4%	-3.5%	-1.3%	-2.9%
Enterprise value	$73.6M	$38M	$45.2M	$79.8M	$47.9M	$48.8M	$40.7M	$35.1M
Net debt / EBITDA	0.01×	0.35×	0.68×	0.2×	0.42×	0.26×	-2.71×	-3.66×
Cash conversion cycle (days)	0	2	-212	-39	-36	-46	-182	-112