SurgePays, Inc.

SurgePays, Inc.

SURGยทNASDAQ

$2.85

+0.35%
TechnologySoftware - Application

SurgePays, Inc., a financial technology and telecommunications company, provides services to the underbanked community in the United States. Its blockchain platform utilizes a suite of financial and prepaid products to convert corner stores and bodegas into tech-hubs for underbanked neighborhoods. The company offers voice and SMS text messaging services to subsidized and direct retail prepaid customers, as well as to low-income consumers. It also offers subsidized mobile broadband services to consumers in California, Colorado, Florida, Illinois, Maryland, Mississippi, Missouri, Nevada, New Jersey, Ohio, Oklahoma, Rhode Island, Tennessee, and Texas, as well as prepaid wireless plans. In addition, the company provides marketing business intelligence, plaintiff generation, and case load management solutions primarily to law firms in the mass tort industry. Further, it operates a bilingual operations center offering the Company with sales support, customer service, IT infrastructure design, graphic media, database programming, software development, revenue assurance, lead generation, and other various operational support services. The company is headquartered in Bartlett, Tennessee.

At a Glance

Live Snapshot
Market Cap$56.51M
EPS-2.3900
P/E Ratio-0.74
Earnings Date11/11/2025
SurgePays, Inc.

SurgePays, Inc. Fair Value Envelope

SURG ยท NASDAQ

Our analysis suggests that SURG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.85, this represents a potential HIDDEN relative to our calculated worth for SurgePays, Inc..

Intrinsic Value
Current Price: $2.85

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-$18.5M
+ Cash & Equivalents$11.8M
Firm Value-$6.7M
- Debt$4.6M
Equity Value-$11.3M
/ Shares Outstanding19,827,045B
DCF Value-$1
OVERVALUED BY 120%

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
-$10.7M
-$5.3M
-$2.7M
-$1.3M
-$666.0K
-$333.0K
-$166.5K
-$83.2K
-$41.6K
-$20.8K
Maintenance CapEx
-$51.8K
-$25.9K
-$13.0K
-$6.5K
-$3.2K
-$1.6K
-$810
-$405
-$202
-$101
Owner Earnings
-$10.7M
-$5.4M
-$2.7M
-$1.3M
-$669.2K
-$334.6K
-$167.3K
-$83.6K
-$41.8K
-$20.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$9.9M
-$4.6M
-$2.1M
-$983.8K
-$455.4K
-$210.9K
-$97.6K
-$45.2K
-$20.9K
-$9.7K
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.