$3.22
-21%Safety Shot, Inc. provides over-the-counter products and consumer products in the United States. The company offers Safety Shot Beverage, an over-the-counter drink that lowers blood alcohol content. It also provides hair loss treatment, vitiligo solution, eczema cream, and sexual wellness products. It sells its products through direct customers, distributors, retailers, and e-commerce websites. The company was formerly known as Jupiter Wellness, Inc. and changed its name to Safety Shot, Inc. in September 2023. Safety Shot, Inc. was incorporated in 2018 and is based in Jupiter, Florida.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 | -$9.5M | -$4.8M | -$2.4M | -$1.2M | -$596.5K | -$298.2K | -$149.1K | -$74.6K | -$37.3K | -$18.6K |
| Maintenance CapEx | -$8.6K | -$4.3K | -$2.1K | -$1.1K | -$535 | -$268 | -$134 | -$67 | -$33 | -$17 |
| Owner Earnings | -$9.6M | -$4.8M | -$2.4M | -$1.2M | -$597.0K | -$298.5K | -$149.3K | -$74.6K | -$37.3K | -$18.7K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$8.8M | -$4.1M | -$1.9M | -$877.7K | -$406.3K | -$188.1K | -$87.1K | -$40.3K | -$18.7K | -$8.6K |
Continue your BNKK research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.