US · REBN
Reborn Coffee, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Brea, CA 92821
- Website
- reborncoffee.com
Price · as of 2024-12-31
$2.58
Market cap 10.7M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $18.24 | +606.98% |
| Intrinsic Value(DCF) | $4.04 | +56.59% |
| Graham-Dodd Method(GD) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $0.00 | $0.00 | |||
| 2018 | |||||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $6.57 | $80.63 | $6,083.58 | $0.00 | $0.00 |
| 2023 | $1.50 | $36.58 | $6,660.45 | $0.00 | $0.00 |
| 2024 | $4.58 | $18.24 | $125.61 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Reborn Coffee, Inc.'s (REBN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $18.24
- Current price
- $2.58
- AI upside
- +606.98%
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
$4.04
+56.59% upside
Graham-Dodd
—
— 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 |
| REBN | Reborn Coffee, Inc. | $2.58 | 10.7M | +607% | +57% | — | — | -2.76 | 5.10 | 2.24 | -4.04 | — | 5.10 | 62.81% | -77.92% | -81.06% | -278.67% | -65.33% | -56.40% | 1.48 | -21.47 | 0.31 | 0.08 | -0.88 | -4196.00% | 763.00% | -1843.00% | -34.38% | -1.24 | -64.51% | 0.00% | 0.00% | 24.89% | -3.67 | -3.72 | 2.86 | -3.83 |
| ATER | Aterian, Inc. | $0.57 | 5.71M | +42,788% | +51% | — | +6,132% | -1.28 | 0.51 | 0.15 | -0.51 | — | 0.75 | 62.09% | -11.94% | -11.98% | -35.92% | -49.49% | -21.29% | 0.25 | -9.71 | 2.01 | 1.13 | 1.18 | -8533.00% | -3053.00% | -11572.00% | 13.97% | 0.11 | 8.92% | 0.00% | 0.00% | 17.82% | -0.39 | 2.17 | 0.05 | -17.96 |
| BTBD | BT Brands, Inc. | $1.29 | 7.94M | +4,688% | -30% | — | — | -4.15 | 1.38 | 0.65 | -7.43 | -2.53 | 1.66 | 20.84% | -12.36% | -15.59% | -28.61% | -24.70% | -17.37% | 0.58 | -18.34 | 3.46 | 3.01 | -1.66 | 16429.00% | 531.00% | 6296.00% | -12.68% | -0.50 | -17.87% | 0.00% | 0.00% | 1.49% | -5.12 | -7.70 | 0.63 | 1.72 |
| CENN | Cenntro Electric Group Li… | $0.12 | 6.07M | +40,430% | +208% | — | — | -0.63 | 0.36 | 0.90 | -1.28 | — | 0.39 | 24.31% | -101.74% | -143.36% | -44.97% | -30.72% | -28.24% | 0.29 | -173.37 | 2.26 | 0.73 | -0.33 | -1854.00% | 20020.00% | -6696.00% | -78.88% | -0.73 | -21.45% | 0.00% | 0.00% | 0.00% | -1.19 | -1.71 | 1.21 | -3.28 |
| CGTL | Creative Global Technolog… | $2.14 | 50.46M | +2,897% | -86% | — | +150% | -10.95 | 8.10 | 6.92 | -11.13 | — | 8.10 | 10.81% | -62.22% | -63.21% | -21.74% | -21.87% | -18.37% | 0.00 | — | 72.54 | 0.74 | 0.01 | -13176.00% | -9238.00% | -8258.00% | -3.29% | -19.10 | -7.99% | 0.00% | 0.00% | 0.00% | -11.11 | -30.39 | 6.91 | 348.61 |
| FLYE | Fly-E Group, Inc. Common … | $2.04 | 1.93M | +46,145% | +1,096% | — | +543% | -55.58 | 29.91 | 11.57 | 253.61 | — | 32.07 | 41.10% | -17.93% | -20.81% | -63.69% | -17.57% | -16.88% | 1.94 | -11.24 | 1.10 | 0.17 | 14.81 | -35581.00% | -2105.00% | -111575.00% | -4.45% | -0.79 | -50.41% | 0.00% | 0.00% | 0.00% | -68.49 | -23.87 | 12.28 | 7.71 |
| LOBO | Lobo EV Technologies Ltd. | $0.53 | 6.34M | +11,810% | -8% | +38% | — | -10.39 | 0.94 | 0.41 | 15.15 | — | 1.04 | 11.59% | -9.17% | -3.84% | -11.30% | -21.64% | -3.87% | 0.26 | -97142.90 | 1.52 | 0.21 | 1.60 | -17333.00% | 3692.00% | 2001.00% | -37.11% | -0.21 | -36.31% | 0.00% | 0.00% | 10.99% | -5.06 | -3.01 | 0.46 | 1.38 |
| SOND | Sonder Holdings Inc. | $0.00 | 1.33K | +73,329,902% | +939,900% | — | — | -0.12 | -0.06 | 0.04 | -362.88 | — | -0.06 | 39.28% | -29.39% | -36.07% | 55.15% | -16.24% | -16.86% | -3.21 | -5.34 | 0.29 | 0.10 | -355.89 | -2807.00% | 319.00% | 735.00% | -488.76% | -0.38 | -11.87% | 0.00% | 0.00% | 1052.79% | -7.70 | -10.62 | 2.26 | -2.17 |
| UCAR | U Power Limited | $1.49 | 6.86M | -3% | -25% | +68% | — | -1.01 | 0.19 | 1.28 | -1.42 | -12.75 | 0.19 | 23.62% | -130.93% | -108.20% | -18.85% | -17.88% | -13.84% | 0.11 | -41.36 | 1.85 | 1.38 | -0.19 | 790.00% | 12409.00% | 1034.00% | -128.85% | -1.29 | -22.56% | 0.00% | 0.00% | 60.42% | -1.13 | -0.90 | 1.49 | -0.51 |
About Reborn Coffee, Inc.
Reborn Coffee, Inc. operates and franchises retail locations and kiosks that focus on serving specialty-roasted coffee in California. The company purchases, roasts, and sells coffee, tea and other beverages, and various food items. As of September 30, 2021, it operated 7 retail locations. Reborn Coffee, Inc. was founded in 2014 and is based in Brea, California.
- CEO
- Jay Kim
- Employees
- 24
- Beta
- 2.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.04 ÷ $2.58) − 1 = +56.59% (DCF, example).