Nakamoto Inc.

Nakamoto Inc.

NAKAยทNASDAQ

$4.96

+0.58%
Financial ServicesFinancial - Capital Markets

Kindly MD, Inc., a healthcare and healthcare data company, provides direct health care services to patients integrating prescription medicine and behavioral health services. The company offers specialty outpatient clinical services based on a subscription and fee-for-service basis to augment traditional healthcare. It provides evaluation and management services, including chronic pain, functional medicine, cognitive behavioral therapy, trauma and addiction therapy, recovery support, overdose education, peer support, limited urgent care, preventative medicine, travel, and hormone therapy; and data collection and research, and online and email campaign marketing services, as well as engages in the retail sale of health care products through clinics and online. Kindly MD, Inc. was formerly known as Utah Therapeutic Health Center, LLC and changed its name to Kindly MD, Inc. in March 2022. The company was incorporated in 2019 and is based in Salt Lake City, Utah.

At a Glance

Live Snapshot
Market Cap$4.76B
EPS-0.2600
P/E Ratio-19.08
Earnings Date06/03/2026
Nakamoto Inc.

Nakamoto Inc. Fair Value Envelope

NAKA ยท NASDAQ

Our analysis suggests that NAKA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.96, this represents a potential HIDDEN relative to our calculated worth for Nakamoto Inc..

Intrinsic Value
Current Price: $4.96

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-$140.3M
+ Cash & Equivalents$22.6M
Firm Value-$117.7M
- Debt$209.6M
Equity Value-$327.3M
/ Shares Outstanding376,119,702B
DCF Value-$1
OVERVALUED BY 118%

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
-$11.8M
-$5.9M
-$2.9M
-$1.5M
-$734.7K
-$367.4K
-$183.7K
-$91.8K
-$45.9K
-$23.0K
Maintenance CapEx
-$69.6M
-$34.8M
-$17.4M
-$8.7M
-$4.4M
-$2.2M
-$1.1M
-$544.1K
-$272.1K
-$136.0K
Owner Earnings
-$81.4M
-$40.7M
-$20.4M
-$10.2M
-$5.1M
-$2.5M
-$1.3M
-$636.0K
-$318.0K
-$159.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$75.4M
-$34.9M
-$16.2M
-$7.5M
-$3.5M
-$1.6M
-$742.2K
-$343.6K
-$159.1K
-$73.6K
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.