GWAV - NASDAQ
Greenwave Technology Solutions, Inc.
$6.50
-2.1%Greenwave Technology Solutions, Inc., through its subsidiary, Empire Services, Inc., operates metal recycling facilities in Virginia and North Carolina. The company, through its 11 metal recycling facilities, collects, classifies, and processes raw scrap ferrous and nonferrous metals for recycling iron, steel, aluminum, copper, lead, stainless steel, and zinc. It is involved in the purchasing and selling processed and unprocessed scrap metals to steel mills and other purchasers. The company was formerly known as MassRoots, Inc and changed its name to Greenwave Technology Solutions, Inc. in October 2021. The company was founded in 2002 and is headquartered in Suffolk, Virginia.
At a Glance
Live SnapshotGreenwave Technology Solutions, Inc. Fair Value Envelope
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
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 | -$8.6M | -$4.3M | -$2.2M | -$1.1M | -$539.2K | -$269.6K | -$134.8K | -$67.4K | -$33.7K | -$16.9K |
| Maintenance CapEx | -$1.6M | -$796.1K | -$398.0K | -$199.0K | -$99.5K | -$49.8K | -$24.9K | -$12.4K | -$6.2K | -$3.1K |
| Owner Earnings | -$10.2M | -$5.1M | -$2.6M | -$1.3M | -$638.7K | -$319.4K | -$159.7K | -$79.8K | -$39.9K | -$20.0K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$9.5M | -$4.4M | -$2.0M | -$939.0K | -$434.7K | -$201.3K | -$93.2K | -$43.1K | -$20.0K | -$9.2K |
Related Guides
Continue your GWAV research with focused valuation guides.
Research Paths
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.