Myseum Inc. (MYSE) 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

-104.3%

-$0.06

vs $1.35 price

Levered DCF

$0.12

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

-15.87

Distress zone

Rating

C+

Overall 2 / 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	-2.76×	-1.24×	-0.69×	-0.41×	-4.29×	-60×	-8.77×	-7.72×
P/B	1.18×	0.77×	0.95×	0.4×	2.31×	101.31×	-173.58×	-181.43×
P/S	13,048.13×	12,080.32×	8,665.52×	107.43×	10,452.88×	0×	0×	0×
EV / EBITDA	-1.28×	-0.83×	-0.57×	-0.31×	-2.45×	-55.02×	-9.32×	-8.28×
Gross margin	-565106.0%	-532039.2%	-708260.1%	-14077.0%	-66565.8%	0.0%	0.0%	0.0%
Operating margin	-998192.4%	-1211216.3%	-1307147.5%	-26456.8%	-243836.9%	0.0%	0.0%	0.0%
Net margin	-474049.5%	-972284.4%	-1250739.6%	-26266.0%	-243622.8%	0.0%	0.0%	0.0%
Current ratio	4.29×	6.8×	15.68×	27.2×	35.48×	4.47×	0.33×	0.5×
Debt / equity	0.04×	0×	0.01×	0.01×	0.01×	0.07×	-1.09×	-1.47×
Interest coverage	0×	0×	0×	0×	-85,342.91×	-23.83×	-5.56×	-16.02×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-42.7%	-61.6%	-137.8%	-96.7%	-53.9%	-168.2%	1929.3%	2348.8%
Return on invested capital	-86.8%	-111.4%	-142.1%	-96.2%	-53.4%	-173.6%	-3358.2%	-4690.8%
Return on assets	-36.2%	-78.9%	-129.2%	-92.6%	-52.0%	-131.6%	-2859.0%	-2394.1%
Free cash flow yield	-59.5%	-83.3%	-113.0%	-151.8%	-18.3%	-1.9%	-1.8%	-2.6%
Earnings yield	-36.3%	-80.5%	-144.3%	-244.5%	-23.3%	-1.7%	-11.1%	-12.9%
Enterprise value	$6.6M	$4.1M	$5M	$3.4M	$26.5M	$58.3M	$59.3M	$38.1M
Net debt / EBITDA	0.1×	0.24×	0.1×	0.14×	1.85×	0.61×	-0.05×	-0.02×
Cash conversion cycle (days)	-48	74	75	-20	-41	-76	-2,745	-1,022