Price · as of 2025-09-30
—
Market cap 4.32M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $185.83 | — |
| Intrinsic Value(DCF) | $88,430.73 | — |
| Graham-Dodd Method(GD) | $13.89 | — |
| 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 | $0.00 | $341.90 | |||
| 2015 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $61.05 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $8,673.00 | $3,547.33 | $0.00 | $0.00 | $304.29 |
| 2021 | $2,982.00 | $1,377.33 | $0.00 | $0.00 | $0.00 |
| 2022 | $179.20 | $110.76 | $0.00 | $0.00 | $0.00 |
| 2023 | $48.00 | $109.75 | $0.00 | $0.00 | $398.79 |
| 2024 | $16.02 | $51.19 | $0.00 | $0.00 | $0.00 |
| 2025 | $2.52 | $185.83 | $333.83 | $13.89 | $0.00 |
AI valuation
Our deep-learning model estimates CIMG Inc.'s (IMG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $185.83
- 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
$88,430.73
— upside
Graham-Dodd
$13.89
— 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 |
| IMG | CIMG Inc. | $0.48 | 4.32M | +38,526% | +18,380,846% | +2,787% | — | — | 0.09 | 0.43 | 11.50 | — | 0.09 | 1.22% | -50.48% | -47.42% | 0.00% | 546.90% | 0.00% | 0.05 | — | 3.06 | 2.39 | -0.51 | -2965.00% | 43348.00% | 6889.00% | -400.17% | -0.76 | 1850.99% | 0.00% | — | 17.72% | 9.32 | 2.75 | -4.70 | -0.89 |
| BOF | BranchOut Food Inc. | $4.58 | 61.42M | +811% | +114,583% | — | — | -2.28 | 4.62 | 1.66 | -4.50 | — | 4.62 | 13.25% | -59.89% | -72.92% | -208.76% | -78.00% | -59.46% | 3.45 | -4.52 | 0.56 | 0.32 | -1.56 | -1531.00% | 13060.00% | 11139.00% | -71.25% | -0.55 | -154.05% | 0.00% | 0.00% | 0.00% | -4.24 | -2.15 | 2.54 | -2.15 |
| BTOG | Bit Origin Ltd | $2.53 | 3.77M | +90,125% | +213% | — | +57,700% | -1.17 | 1.95 | 193.05 | -1.93 | — | 1.95 | 0.00% | -7574.87% | -16543.83% | -234.92% | -64.60% | -127.85% | 0.00 | -6.57 | 9.50 | 8.01 | 0.01 | -9162.00% | -9863.00% | -7111.00% | -30.04% | -6.16 | -49.46% | 0.00% | 0.00% | 49.98% | -2.53 | -3.30 | 191.64 | -24.35 |
| COOT | Australian Oilseeds Holdi… | $0.61 | 17.11M | +3,875% | +268% | — | — | -1348.85 | 545.43 | 39.75 | 2420.30 | — | 3693.28 | 8.30% | 0.81% | -2.95% | -113.94% | 1.97% | -3.78% | 5.61 | 0.24 | 0.55 | 0.29 | 21.32 | -9992.00% | 8537.00% | -9334.00% | -0.02% | 0.03 | -2.38% | 0.00% | 0.00% | 0.17% | 4923.84 | -4077.96 | 40.11 | 33.49 |
| FARM | Farmer Bros. Co. | $1.50 | 32.59M | +10,209% | -46% | — | — | -2.98 | 0.99 | 0.13 | 19.83 | -1.15 | 1.25 | 43.51% | -0.43% | -4.24% | -32.58% | -1.54% | -8.38% | 1.23 | -0.20 | 1.20 | 0.44 | 10.28 | 25789.00% | 35.00% | -12324.00% | 15.05% | 0.23 | 6.88% | 0.00% | 0.00% | 16.22% | -61.45 | 13.80 | 0.26 | 2.03 |
| NCRA | Nocera, Inc. | $0.39 | 5.59M | +6,190% | -2% | — | +787% | -5.29 | 3.03 | 0.74 | -7.36 | — | 6.32 | 1.96% | -13.34% | -13.84% | -65.06% | -76.24% | -48.28% | 0.01 | — | 2.00 | 1.92 | 0.27 | -5909.00% | -2886.00% | -1888.00% | -12.45% | -2.46 | -52.93% | 0.00% | 0.00% | 0.00% | -5.37 | -7.74 | 0.72 | 7.47 |
| PAVS | Paranovus Entertainment T… | $1.29 | 860.75K | +93,947% | +3,413% | — | +62,574% | -9.16 | 3.14 | 1063.17 | -11.54 | — | -19.04 | 12.60% | -9481.93% | -11033.03% | -55.67% | -47.58% | -38.37% | 0.10 | -25.91 | 1.12 | 0.78 | -0.33 | -9636.00% | -9891.00% | -7752.00% | -3.51% | -0.42 | -18.72% | 0.00% | 0.00% | 0.00% | -10.82 | -27.49 | 1025.87 | 3.59 |
| WYHG | Wing Yip Food Holdings Gr… | $0.42 | 21.14M | +1,071% | +843% | +162% | +1,590% | 42.35 | 3.06 | 0.00 | 0.01 | 41395.82 | 3.07 | 30.08% | 10.34% | 7.26% | 7.54% | 24239.35% | 6.01% | 0.16 | — | 3.57 | 3.10 | 0.00 | 10.00% | 2379.00% | -8634.00% | 0.50% | 0.40 | 2.82% | 0.00% | 0.00% | 0.00% | 0.02 | 173.61 | 0.00 | 1489.17 |
| YQ | 17 Education & Technology… | $3.25 | 30.55M | -73% | -60% | — | — | -0.58 | 0.29 | 0.59 | 1.17 | — | 0.29 | 36.58% | -113.00% | -101.96% | -43.46% | -532.29% | -31.27% | 0.03 | — | 3.36 | 2.82 | 1.11 | -2941.00% | 1067.00% | -3774.00% | -132.23% | -0.92 | -369.91% | 0.00% | 0.00% | 0.95% | 1.10 | 1.59 | -1.25 | -27.15 |
About CIMG Inc.
NuZee, Inc., together with its subsidiaries, manufactures, packs, and sells single-serve pour-over coffee and tea bag-style coffee for coffee roasters and food service companies in North America, South Korea, Singapore, Hong Kong, Mainland China, and internationally. The company sells its products under Coffee Blenders, Twin Peaks, DRIPKIT, and Stone Brewing brand names. NuZee, Inc. was incorporated in 2011 and is headquartered in Vista, California.
- CEO
- Jianshuang Wang
- Employees
- 33
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($88,430.73 ÷ —) − 1 = — (DCF, example).