Siddhi Acquisition Corp (SDHI) 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

—

Levered DCF

—

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

13.32

Safe 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	FY2020
P/E	-1,028×	-388.08×	-16,816.67×
P/B	0.8×	-1.26×	2,102.08×
P/S	0×	0×	0×
EV / EBITDA	-961.28×	59,990.41×	0×
Gross margin	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%
Current ratio	6.01×	1.51×	0×
Debt / equity	0×	-0×	1.88×
Interest coverage	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2020
Return on equity	-0.1%	0.3%	-12.5%
Return on invested capital	-0.2%	-9307.0%	0.0%
Return on assets	-0.1%	-37.6%	-4.3%
Free cash flow yield	-0.3%	-118.8%	0.0%
Earnings yield	-0.1%	-0.3%	-0.0%
Enterprise value	$214.7M	$50K	$50.5K
Net debt / EBITDA	2.98×	-501.2×	0×
Cash conversion cycle (days)	0	0	0