US · FTEL
Fitell Corporation
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Taren Point, NSW 2229
- Website
- fitellcorp.com
Price · as of 2025-06-30
—
Market cap 260.26K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $7,311.57 | — |
| Intrinsic Value(DCF) | $32.02 | — |
| Graham-Dodd Method(GD) | $28.91 | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $230.95 | |||
| 2022 | $15.42 | $3.59 | |||
| 2023 | $291.20 | $166,832.22 | $28.94 | $0.00 | $573.68 |
| 2024 | $1,484.00 | $12,023.52 | $0.00 | $0.00 | $0.00 |
| 2025 | $48.72 | $7,311.57 | $21.58 | $28.91 | $0.00 |
AI valuation
Our deep-learning model estimates Fitell Corporation's (FTEL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $7,311.57
- Current price
- —
- AI upside
- —
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
$32.02
— upside
Graham-Dodd
$28.91
— upside
Graham Formula
—
— 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 |
| FTEL | Fitell Corporation | $1.63 | 260.26K | +448,463% | +1,864% | +1,673% | — | -11.39 | 0.85 | 1.50 | 66.40 | — | 1.01 | 39.27% | -31.56% | -13.13% | -7.50% | -21.70% | -5.97% | 0.03 | -14.40 | 4.44 | 2.61 | -33.19 | -9501.00% | 1642.00% | -9171.00% | -13.07% | -0.47 | -13.44% | 0.00% | 0.00% | 28.71% | -3.16 | -5.10 | 1.00 | 1.57 |
| ECDA | ECD Automotive Design, In… | $0.01 | 3.77K | +142,510,592% | +1,010,362% | — | — | -10.72 | -6.08 | 4.59 | -31.83 | -1.98 | -5.69 | 23.40% | -15.25% | -42.80% | 74.29% | 158.09% | -49.53% | -1.00 | -0.73 | 0.68 | 0.08 | -3.91 | 54000.00% | 2910.00% | 7593.00% | -8.48% | -0.52 | 403.03% | 0.00% | 0.00% | 0.00% | -34.64 | -13.59 | 5.28 | 0.50 |
| EJH | E-Home Household Service … | $0.69 | 13.8M | +100,691% | +15,270% | +29,637% | — | -0.35 | 0.00 | 0.03 | 33.55 | — | 0.00 | 22.37% | -16.74% | -7.59% | -1.75% | -10.42% | -1.64% | 0.01 | — | 24.58 | 24.40 | 33.81 | -8700.00% | -253.00% | -6657.00% | -291.57% | -0.42 | -4.82% | 0.00% | 0.00% | 5614.80% | 20.60 | 44.49 | -3.45 | 0.90 |
| JFBR | Jeffs' Brands Ltd | $4.23 | 167.23K | +513,750% | +165,398% | — | — | -0.12 | 0.17 | 0.07 | 0.26 | -0.05 | 1.57 | 5.85% | -37.54% | -57.01% | -110.95% | -88.63% | -59.89% | 0.09 | -7.94 | 4.40 | 2.04 | 0.48 | 23057.00% | 3677.00% | 12351.00% | -625.02% | -3.43 | -103.83% | 0.00% | 0.00% | 177.98% | 0.22 | 0.19 | -0.08 | -1.29 |
| JWEL | Jowell Global Ltd. | $2.32 | 5.04M | +27,852% | -57% | — | +1,156% | -0.67 | 0.32 | 0.04 | -0.91 | — | 0.33 | 0.95% | -6.08% | -5.99% | -38.00% | -37.36% | -26.18% | 0.13 | -272.18 | 2.38 | 0.57 | -0.01 | -3153.00% | -1689.00% | -10493.00% | 12.38% | 0.11 | 3.08% | 0.00% | 0.00% | 20.64% | -0.67 | 8.14 | 0.04 | 3.11 |
| NAAS | NaaS Technology Inc. | $2.19 | 2.59M | +2,887% | +248% | — | +195,188% | -0.12 | -0.15 | 0.56 | -1.20 | — | -0.15 | 44.06% | -401.55% | -454.52% | 232.67% | -246.96% | -88.14% | -1.42 | -21.23 | 0.33 | 0.18 | -1.08 | -3966.00% | -3721.00% | -6866.00% | -160.46% | -0.13 | -55.97% | 0.00% | 0.00% | 0.00% | -1.30 | -5.84 | 5.20 | -23.17 |
| NVVE | Nuvve Holding Corp. | $1.05 | 278.59K | +37,085% | +2,445% | — | +68,804% | -2.48 | -34.24 | 8.17 | -2.66 | — | -18.58 | 33.14% | -387.05% | -329.11% | -542.03% | -197.84% | -92.33% | -8.45 | -26.66 | 0.82 | 0.22 | -0.51 | -3330.00% | -3656.00% | -2641.00% | -36.55% | -1.39 | -152.58% | 0.00% | 0.00% | 0.00% | -2.61 | -3.39 | 10.11 | -16.22 |
| TRNR | Interactive Strength Inc. | $1.75 | 270.88K | +35,342% | +4,770% | — | — | -0.13 | 0.63 | 0.84 | -0.76 | — | -0.37 | -51.64% | -542.47% | -649.33% | -4470.12% | -250.90% | -137.07% | 1.65 | -3.78 | 0.31 | 0.07 | -0.55 | -173.00% | 45925.00% | -1083.00% | -332.81% | -0.55 | -129.16% | 0.00% | 0.00% | 0.00% | -0.55 | -1.07 | 3.00 | -11.52 |
| WBUY | WEBUY GLOBAL Ltd. Ordinar… | $1.06 | 1.1M | +2,539% | +104% | — | — | -39.86 | 37.91 | 4.63 | -60.76 | -132.86 | 44.90 | 7.32% | -15.08% | -11.35% | -105.58% | -136.08% | -25.39% | 0.58 | -14.68 | 1.32 | 0.90 | 0.01 | 3000.00% | -548.00% | -935.00% | -2.94% | -0.48 | -122.77% | 0.00% | 0.00% | 0.06% | -30.71 | -34.04 | 4.63 | 9.66 |
| WNW | Meiwu Technology Company … | $1.54 | 4.88M | +7,455% | +9,398% | +9,671% | — | 0.35 | 0.03 | 11.40 | 20.99 | — | 0.03 | 42.36% | -1291.62% | 3227.24% | 14.87% | -32.52% | 12.55% | 0.02 | — | 90.13 | 64.18 | 21.93 | -10732.00% | -9856.00% | 8934.00% | -778.60% | -20.80 | -223.45% | 0.00% | 0.00% | 1550.97% | 19.69 | 2.87 | -254.30 | 0.99 |
About Fitell Corporation
Fitell Corporation, through its subsidiary, GD Wellness Pty Ltd, operates as an online retailer of gym and fitness equipment for personal training studios and commercial gyms chains in Australia and Southeast Asia. The company markets and sells fitness equipment, including home gym and commercial strength-training equipment; and cardio equipment, such as rowing machines, exercise bikes, treadmills, and other related products under the Muscle Motion, Rapid Motion, Harison, and FleetX brands. It is also involved in the boutique fitness clubs licensing business. The company sells its products online through its website and offline, such as by phone, email, and showroom. Fitell Corporation was founded in 2005 and is headquartered in Taren Point, Australia.
- CEO
- Yinying Lu
- Employees
- 16
- Beta
- 7.25
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.02 ÷ —) − 1 = — (DCF, example).