Solana Company

Solana Company

HSDT·NASDAQ

$1.40

-5.4%
HealthcareMedical - Devices

Solana Co. is a neurotech company in the medical device industry that focuses on neurological wellness. The firm develops, licenses and acquires non-invasive platform technologies that amplify the brain’s ability to heal itself and reduce symptoms of neurological disease or trauma. It engages in the development of the investigational portable neuromodulation stimulator, that delivers neurostimulation via the tongue which has been shown in clinical studies to enhance the effectiveness of physical exercises in people with neurological symptoms from disease or trauma such as mild-to-moderate traumatic brain injury. The company was founded on March 13, 2014 and is headquartered in Newtown, PA.

At a Glance

Live Snapshot
Market Cap$81.74M
EPS-1.8500
P/E Ratio-0.76
Earnings Date08/13/2026
Solana Company

Solana Company Fair Value Envelope

HSDT · NASDAQ

Our analysis suggests that HSDT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.4, this represents a potential HIDDEN relative to our calculated worth for Solana Company.

Intrinsic Value
Current Price: $1.4

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-$21.9M
+ Cash & Equivalents$7.3M
Firm Value-$14.7M
- Debt$0
Equity Value-$14.7M
/ Shares Outstanding40,299,997B
DCF Value-$0
OVERVALUED BY 126%

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
-$8.3M
-$4.1M
-$2.1M
-$1.0M
-$516.1K
-$258.0K
-$129.0K
-$64.5K
-$32.3K
-$16.1K
Maintenance CapEx
-$4.5M
-$2.2M
-$1.1M
-$559.7K
-$279.9K
-$139.9K
-$70.0K
-$35.0K
-$17.5K
-$8.7K
Owner Earnings
-$12.7M
-$6.4M
-$3.2M
-$1.6M
-$795.9K
-$398.0K
-$199.0K
-$99.5K
-$49.7K
-$24.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$11.8M
-$5.5M
-$2.5M
-$1.2M
-$541.7K
-$250.8K
-$116.1K
-$53.8K
-$24.9K
-$11.5K
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.