House of Doge Inc. (HODO) 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

+4024.2%

$1.65

vs $0.04 price

Levered DCF

-$1.36

After debt service

Piotroski score

—

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2023	FY2022
P/E	-0.83×	-1.41×	-1.87×
P/B	3.84×	-1.09×	-3.37×
P/S	0×	18.02×	26.38×
EV / EBITDA	-2.17×	-5.6×	-2.5×
Gross margin	0.0%	90.5%	58.3%
Operating margin	0.0%	-541.0%	-1252.4%
Net margin	0.0%	-1275.1%	-1409.7%
Current ratio	1.72×	0.01×	0.25×
Debt / equity	1.1×	-0.75×	-0.92×
Interest coverage	-5.29×	-0.72×	-7.91×
Dividend yield	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2023	FY2022
Return on equity	-462.6%	76.9%	180.3%
Return on invested capital	-69.0%	128.1%	2060.0%
Return on assets	-107.5%	-646.4%	-522.6%
Free cash flow yield	-50.3%	0.0%	0.0%
Earnings yield	-120.6%	-70.8%	-53.4%
Enterprise value	$16.7M	$11.1M	$7.8M
Net debt / EBITDA	-0.46×	-2.27×	-0.4×
Cash conversion cycle (days)	0	-9,953	-538