Real Messenger Corporation (RMSG) 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

-46.5%

$0.10

vs $0.18 price

Levered DCF

$0.05

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	FY2026	FY2025	FY2024	FY2023	FY2022
P/E	-1.38×	-4.13×	-11.7×	-989.91×	-55.67×
P/B	11.64×	3.66×	-0.02×	60.47×	-12.48×
P/S	192.23×	0×	0×	0×	0×
EV / EBITDA	-1.38×	-3.44×	-0.92×	1,160.75×	-57.96×
Gross margin	51.5%	0.0%	0.0%	0.0%	0.0%
Operating margin	-14023.1%	0.0%	0.0%	0.0%	0.0%
Net margin	-13885.8%	0.0%	0.0%	0.0%	0.0%
Current ratio	1.8×	19.7×	5.37×	7.73×	0.01×
Debt / equity	0.32×	0.06×	-1.37×	0.52×	-0.01×
Interest coverage	0×	-35.38×	-218×	0×	0×
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	FY2026	FY2025	FY2024	FY2023	FY2022
Return on equity	-840.6%	-91.2%	134.0%	-0.3%	22.5%
Return on invested capital	-642.1%	-86.0%	-358.0%	-109.6%	5.2%
Return on assets	-411.1%	-83.4%	-293.7%	-300.6%	-841.0%
Free cash flow yield	-63.1%	-29.6%	-8313.5%	-0.0%	-1.8%
Earnings yield	-72.2%	-24.9%	-8542.3%	-0.0%	-1.8%
Enterprise value	$5.5M	$11.2M	$4.5M	$75.4M	$92.6M
Net debt / EBITDA	0.04×	0.72×	-0.91×	5.75×	0.03×
Cash conversion cycle (days)	24	0	0	0	0