US · SOWG
Sow Good Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Irving, TX 75061
- Website
- thisissowgood.com
Price · as of 2024-12-31
$1.67
Market cap 5.5M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.10 | +2,540.72% |
| Intrinsic Value(DCF) | $330.72 | +19,703.59% |
| Graham-Dodd Method(GD) | $1.46 | -12.63% |
| 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 | $228.00 | ||||
| 2012 | $189.00 | $852.66 | $0.00 | $0.57 | $10.62 |
| 2013 | $270.00 | $141.34 | $0.00 | $0.33 | $0.00 |
| 2014 | $75.00 | $87.85 | $0.00 | $0.62 | $5.73 |
| 2015 | $33.00 | $53.16 | $0.00 | $0.00 | $13.55 |
| 2016 | $12.00 | $43.04 | $0.00 | $1.52 | $0.00 |
| 2017 | $9.00 | $47.39 | $0.09 | $0.00 | $0.00 |
| 2018 | $12.00 | $1,015.95 | |||
| 2019 | $4.00 | $1.23 | $16.46 | ||
| 2020 | $6.50 | $594.63 | |||
| 2021 | $2.20 | $0.23 | $0.00 | ||
| 2022 | $4.00 | $49.78 | $0.00 | $0.00 | $0.00 |
| 2023 | $8.50 | $562.33 | $213,162.09 | $0.00 | $0.00 |
| 2024 | $2.29 | $44.10 | $2,206,364.82 | $1.46 | $0.00 |
AI valuation
Our deep-learning model estimates Sow Good Inc.'s (SOWG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.10
- Current price
- $1.67
- AI upside
- +2,540.72%
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
$330.72
+19,703.59% upside
Graham-Dodd
$1.46
-12.63% 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 |
| SOWG | Sow Good Inc. | $1.67 | 5.5M | +2,541% | +19,704% | -13% | — | -5.71 | 0.66 | 0.66 | -328.97 | — | 0.66 | 40.56% | -4.86% | -11.57% | -18.86% | -4.76% | -9.72% | 0.64 | -1.06 | 3.40 | 0.57 | -144.83 | -3220.00% | 9907.00% | 7851.00% | -60.01% | -1.28 | -38.86% | 0.00% | 0.00% | 0.00% | -24.29 | -2.98 | 1.18 | -0.16 |
| AGRI | AgriFORCE Growing Systems… | $0.75 | 1.87M | +40,518% | +660% | — | — | -0.62 | 1.66 | 149.48 | -0.88 | — | -4.07 | -31.27% | -15322.56% | -23973.39% | -221.79% | -130.66% | -115.70% | 0.24 | -3.49 | 0.30 | 0.16 | -0.08 | -9605.00% | 31697.00% | 430.00% | -66.86% | -1.22 | -85.23% | 0.00% | 0.00% | 0.00% | -1.07 | -1.64 | 164.14 | -10.12 |
| BON | Bon Natural Life Limited | $1.70 | 10.35M | +35,218% | +332% | +916% | +434% | -2.47 | 0.09 | 0.26 | -190.03 | — | 0.10 | 20.77% | -8.69% | -10.68% | -3.93% | -2.83% | -2.71% | 0.21 | -4.43 | 1.74 | 0.68 | -104.74 | -52353.00% | -2170.00% | -4527.00% | -85.78% | 0.01 | -7.37% | 0.00% | 0.00% | 23.58% | -6.77 | -2.60 | 0.59 | 0.81 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| IPST | Heritage Distilling Holdi… | $0.68 | 6.54M | +87,312% | +31,975% | +8,467% | +21,455% | 1.01 | 0.90 | 0.09 | 3.46 | — | -3.27 | 25.30% | -177.55% | 8.46% | -3.33% | -96.88% | 2.62% | 21.70 | -5.88 | 0.28 | 0.08 | 3.31 | -7380.00% | 541.00% | 3310.00% | -1580.70% | -0.81 | -74.47% | 0.00% | 0.00% | 5526.07% | -1.17 | -1.54 | 2.08 | -5.57 |
| KAVL | Kaival Brands Innovations… | $0.03 | 275.38K | +1,126,900% | +3,300% | — | +231,020% | -0.72 | 0.35 | 0.70 | -0.39 | — | 1.54 | 37.82% | -82.90% | -97.27% | -48.95% | -44.15% | -37.86% | 0.08 | -7.83 | 2.95 | 2.73 | 0.55 | -6077.00% | -4738.00% | -7740.00% | -13.92% | -0.44 | -5.20% | 5.59% | -4.00% | 91.38% | -0.35 | -2.98 | 0.29 | -2.48 |
| PETZ | TDH Holdings, Inc. | $1.11 | 11.41M | +14,569% | +72% | +257% | — | 5.89 | 0.45 | 22.03 | -9.56 | — | 0.45 | 42.29% | -325.10% | 476.21% | 8.12% | 3254.45% | 6.78% | 0.09 | -26.62 | 6.86 | 6.82 | -9.19 | -12469.00% | -8225.00% | -1540.00% | -17.03% | -0.06 | 3756.83% | 0.00% | 0.00% | 4.16% | 7.46 | 6.46 | -24.26 | 0.97 |
| RAY | Raytech Holding Limited O… | $4.14 | 11.27M | +1,241% | +147% | +33% | +134% | 51.95 | 5.58 | 5.45 | 32.73 | — | 5.58 | 22.62% | 9.71% | 10.50% | 15.31% | -94.63% | 10.81% | 0.00 | — | 5.29 | 5.19 | -8.06 | -2268.00% | 1757.00% | -6050.00% | 1.45% | 0.35 | -97.97% | 0.00% | 0.00% | 11.40% | 45.06 | 55.41 | 4.38 | 17.02 |
| WAFU | Wah Fu Education Group Li… | $1.68 | 7.41M | +4,460% | +2% | +13% | -65% | -16.92 | 0.59 | 1.02 | 54.41 | -2.17 | 0.59 | 41.65% | -6.34% | -7.52% | -3.41% | -69.16% | -2.36% | 0.01 | — | 3.88 | 3.86 | 147.35 | 78000.00% | -1435.00% | 1324.00% | -15.48% | -0.26 | -172.07% | 0.00% | 0.00% | 0.00% | 9.41 | 3.78 | -0.60 | 2.70 |
About Sow Good Inc.
Sow Good Inc. provides freeze-dried snacks, smoothies, soups, and granola in the United States. The company markets its products through direct-to-consumer focused website, as well as through the business-to-business sales channel. It offers its products under the Sow Good and Sustain Us brands. The company was formerly known as Black Ridge Oil & Gas, Inc. and changed its name to Sow Good Inc. in January 2021. Sow Good Inc. was founded in 2010 and is based in Irving, Texas.
- CEO
- David Elliot Lazar
- Employees
- 86
- Beta
- 1.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($330.72 ÷ $1.67) − 1 = +19,703.59% (DCF, example).