US · FAMI
Farmmi, Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Lishui 323000
- Website
- farmmi.com.cn
Price · as of 2025-09-30
$1.18
Market cap 1.75M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,351.01 | +285,092.34% |
| Intrinsic Value(DCF) | $4.16 | +254.04% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $1,325.05 | +112,669.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $38.45 | $426.88 | |||
| 2017 | $55.89 | $249.82 | |||
| 2018 | $10,992.00 | $11,244.30 | $1,422.72 | $77.08 | $139.98 |
| 2019 | $2,664.00 | $1,372.71 | $0.00 | $42.69 | $0.00 |
| 2020 | $2,640.00 | $2,952.03 | $0.00 | $49.87 | $7.64 |
| 2021 | $600.00 | $402.59 | $101.74 | $41.73 | $21.22 |
| 2022 | $51.84 | $1,453.50 | $3,541.87 | $7.13 | $14.74 |
| 2023 | $13.68 | $1,411.80 | $92.43 | $48.14 | $13.21 |
| 2024 | $3.36 | $199.47 | $164.01 | $20.80 | $21.02 |
| 2025 | $1.50 | $3,351.01 | $5.15 | $0.00 | $1,325.05 |
AI valuation
Our deep-learning model estimates Farmmi, Inc.'s (FAMI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,351.01
- Current price
- $1.18
- AI upside
- +285,092.34%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.16
+254.04% upside
Graham-Dodd
—
— upside
Graham Formula
$1,325.05
+112,669.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FAMI | Farmmi, Inc. | $1.18 | 1.75M | +285,092% | +254% | — | +112,670% | -0.05 | 0.02 | 0.10 | -0.52 | 0.00 | 0.02 | 2.87% | -168.91% | -189.83% | -36.30% | -28.75% | -31.99% | 0.17 | -66.27 | 9.35 | 4.51 | -0.45 | 428182.00% | -5638.00% | -41208.00% | 1904.28% | 5.27 | 31.92% | 0.00% | 0.00% | 0.00% | -0.48 | 0.43 | 0.81 | -0.50 |
| BRLS | Borealis Foods Inc. | $1.65 | 35.41M | — | +44% | — | — | -4.78 | -173.95 | 4.37 | -8.45 | -0.65 | -41.28 | 7.91% | -73.75% | -91.54% | -365.45% | -82.19% | -61.74% | -46.39 | -4.03 | 0.46 | 0.10 | -1.75 | 73333.00% | — | -2408.00% | -14.09% | -0.59 | -69.09% | 0.00% | 0.00% | 0.00% | -7.48 | -8.95 | 5.52 | -1.85 |
| FEDU | Four Seasons Education (C… | $10.10 | 2.28M | +3,053% | +6,663,626% | — | +446% | -18.56 | 0.03 | 0.05 | 67.16 | — | 0.03 | 18.77% | -6.27% | 0.32% | -0.13% | -2.48% | -0.09% | 0.22 | — | 2.19 | 2.19 | 48.33 | -8190.00% | 10015.00% | -703.00% | -320.06% | 0.15 | -14.65% | 299.80% | -5564.10% | 299.80% | 9.93 | 4.20 | -0.62 | 0.04 |
| ORIS | ORIENTAL RISE HOLDINGS Lt… | $1.02 | 37.55M | +148,588% | +5,920% | +12,625% | — | 7.79 | 0.23 | 1.08 | -8.15 | — | 0.23 | 26.18% | 13.85% | 13.91% | 3.14% | 7.36% | 2.99% | 0.00 | 13.87 | 24.80 | 23.79 | -13.13 | -6600.00% | -3776.00% | -7261.00% | 18.32% | 1.76 | 10.54% | 0.00% | 0.00% | 55.42% | -12.77 | -8.92 | -1.77 | 7.13 |
| STKH | Steakholder Foods Ltd. | $1.46 | 994.26K | — | +1,226% | — | — | -0.47 | 1.00 | 404.29 | -0.64 | — | 1.00 | -120.00% | -84760.00% | -85210.00% | -171.64% | -183.58% | -91.57% | 0.61 | -187.47 | 1.06 | 0.82 | -0.15 | -6970.00% | — | -2734.00% | -233.57% | -5.06 | -204.53% | 0.00% | 0.00% | 0.00% | -0.61 | -0.54 | 513.59 | -17.08 |
| TANH | Tantech Holdings Ltd | $0.82 | 5.05M | +109,336% | +8,100% | +32,946% | +523% | -0.36 | 0.01 | 0.03 | -11.57 | — | 0.01 | 20.83% | 9.28% | -7.55% | -2.77% | 1.54% | -2.51% | 0.03 | 13.72 | 10.02 | 9.56 | -12.07 | -10710.00% | -925.00% | -1973.00% | 304.50% | 0.34 | 3.78% | 0.00% | 0.00% | 865.65% | -7.38 | -7.53 | -0.68 | 1.81 |
| TKLF | Tokyo Lifestyle Co., Ltd. | $2.92 | 1.24M | +6,153,057% | +101,101% | +6,083% | +8,090% | 0.24 | 5.56 | 1.14 | 32.28 | — | 5.56 | 11.38% | 2.25% | 3.16% | 2512.10% | 2.74% | 658.01% | 1.66 | 0.02 | 1.35 | 1.18 | 7.03 | -2189.00% | 738.00% | -26006.00% | -99.43% | -0.88 | -228.55% | 0.00% | 0.00% | 0.00% | 64.85 | -1.29 | 1.46 | 3.17 |
About Farmmi, Inc.
Farmmi, Inc., together with its subsidiaries, processes and sells agricultural products in China, the United States, Japan, Canada, Europe, Korea, and the Middle East. The company offers shiitake and Mu Er mushrooms; and other edible fungi products, including bamboo fungi, agrocybe aegerila, pleurotus eryngii, coprinus comatus, grifola frondosa, and hericium erinaceus. It also operates Farmmi Jicai, an online store that sells edible fungi products under Forasen and Farmmi Liangpin brands. In addition, the company processes dried mushroom and dried black fungus. It offers its products to restaurants, cafeterias, and local specialty stores, as well as through distributors. Farmmi, Inc. was incorporated in 2015 and is headquartered in Lishui, China.
- CEO
- Yefang Zhang
- Employees
- 42
- Beta
- 1.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.16 ÷ $1.18) − 1 = +254.04% (DCF, example).