AI

Atlantic International Corp.

ATLNยทNASDAQ

$1.33

-5.0%
HealthcareMedical - Diagnostics & Research

As of June 18, 2024, Atlantic International Corp. was acquired by Lyneer Investments, LLC, in a reverse merger transaction. Atlantic International Corp. operates as a life sciences instrumentation and research services company. It focuses on development of scientific assets and novel intellectual property across multiple omics fields. The company's True Single Molecule Sequencing technology (tSMS) platform offers a single molecule solution for DNA and RNA sequencing through detection of nucleic acids to researchers for analyzing many billions of single molecules in a single experiment and generate accurate and reproducible data. It provides solutions for various applications, such as biomarker discovery and diagnostic assay developments, including laboratories associated with universities, scientific research centers, government institutions, and biotechnology and pharmaceutical companies. In addition, the company has research and development agreement with U.S. Department of Justice's Federal Bureau of Investigation to evaluate and determine the forensic capabilities of direct RNA sequencing using tSMS platform; and Weizmann Institute of Science for developed and applied innovative single-molecule technologies. The company was formerly known as SeqLL Inc. and changed its name to Atlantic International Corp. in June 2024. The company was founded in 2013 and is headquartered in Billerica, Massachusetts.

At a Glance

Live Snapshot
Market Cap$105.55M
EPS-1.0800
P/E Ratio-1.23
Earnings Date08/13/2026
AI

Atlantic International Corp. Fair Value Envelope

ATLN ยท NASDAQ

Our analysis suggests that ATLN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.33, this represents a potential HIDDEN relative to our calculated worth for Atlantic International Corp..

Intrinsic Value
Current Price: $1.33

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$115.4M
+ Cash & Equivalents$81.1K
Firm Value-$115.3M
- Debt$38.4M
Equity Value-$153.6M
/ Shares Outstanding62,457,500B
DCF Value-$2
OVERVALUED BY 285%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$5.6M
-$7.0M
-$8.9M
-$11.2M
-$14.1M
-$17.9M
-$22.6M
-$28.5M
-$36.0M
-$45.5M
Maintenance CapEx
-$16.9K
-$21.3K
-$26.9K
-$34.0K
-$43.0K
-$54.3K
-$68.6K
-$86.6K
-$109.4K
-$138.3K
Owner Earnings
-$5.6M
-$7.0M
-$8.9M
-$11.2M
-$14.2M
-$17.9M
-$22.6M
-$28.6M
-$36.1M
-$45.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.2M
-$6.0M
-$7.1M
-$8.3M
-$9.7M
-$11.3M
-$13.2M
-$15.5M
-$18.1M
-$21.1M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.