Bloomia Holdings Inc. (TULP) 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

+28167.1%

$698.20

vs $2.47 price

Levered DCF

$290.25

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

0.36

Distress zone

Rating

C-

Overall 1 / 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	-1.69×	-1.07×	-11.23×	0.62×	-1.73×	-1.31×	-1.06×	4.19×
P/B	0.87×	0.63×	0.4×	0.47×	1.92×	0.9×	0.54×	0.36×
P/S	0.13×	0.16×	0×	0×	0.31×	0.35×	0.28×	0.18×
EV / EBITDA	95.07×	-29.99×	3.36×	3.5×	-0.76×	-0×	0.29×	-1.41×
Gross margin	20.3%	17.1%	0.0%	0.0%	16.6%	17.2%	20.1%	37.8%
Operating margin	-3.0%	-14.3%	0.0%	0.0%	-24.6%	-27.9%	-19.0%	5.5%
Net margin	-7.6%	-15.2%	0.0%	0.0%	-18.1%	-26.4%	-25.9%	4.2%
Current ratio	1.68×	2.41×	15.17×	2.81×	1.56×	2.21×	3.05×	3.1×
Debt / equity	16.35×	10.61×	0×	0.02×	0.09×	0.17×	0.03×	0×
Interest coverage	-0.37×	-1.81×	0×	0×	-133.08×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.2%	0.2%	0.2%	0.2%
Payout ratio	0.0%	0.0%	0.0%	0.0%	-0.4%	-0.3%	-0.3%	1.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-51.1%	-58.4%	-3.5%	75.0%	-110.7%	-69.2%	-50.3%	8.6%
Return on invested capital	-1.0%	-4.2%	-22.6%	-18.0%	-117.2%	-55.4%	-31.7%	7.6%
Return on assets	-3.4%	-5.7%	-3.3%	47.9%	-33.2%	-32.3%	-32.8%	5.8%
Free cash flow yield	-62.3%	-84.8%	7.7%	171.1%	-50.7%	-27.2%	-45.6%	98.6%
Earnings yield	-59.0%	-93.2%	-8.8%	161.2%	-57.7%	-76.5%	-93.9%	23.9%
Enterprise value	$121.3M	$108.8M	-$10.1M	-$8M	$2.6M	$16.3K	-$1.2M	-$4.3M
Net debt / EBITDA	90.24×	-28.29×	5.43×	6.22×	1.05×	1.39×	1.65×	-3.33×
Cash conversion cycle (days)	132	142	-2,034	0	42	50	73	45