What is LATF's Intrinsic value?

Latteno Food Corp (LATF) Intrinsic Value Analysis

Executive Summary

As of June 13, 2025, Latteno Food Corp's estimated intrinsic value ranges from $0.00 to $0.00 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside
Discounted Cash Flow (10Y) $0.00 +35778.7%
Discounted Cash Flow (5Y) $0.00 +177641.4%
Dividend Discount Model (Multi-Stage) $0.00 +495.8%
Dividend Discount Model (Stable) $0.00 +27363.4%

Is Latteno Food Corp (LATF) undervalued or overvalued?

With the current market price at $0.00, the stock appears to be significantly undervalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate Latteno Food Corp's intrinsic value, including:

  1. Discounted Cash Flow (DCF): Values the company based on projected future cash flows
  2. Dividend Discount Model (DDM): Values the company based on expected future dividend payments

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 4.67 27.7
Cost of equity 25.3% 160.0%
Cost of debt 5.0% 5.0%
Tax rate 26.2% 27.0%
Debt/Equity ratio 96.51 96.51
After-tax WACC 3.9% 5.3%

Valuation Methods

1. Discounted Cash Flow (DCF) Valuation

Our DCF model projects cash flows over 5-year and 10-year horizons, with the following key assumptions:

  • Forecast Period: 5-year DCF and 10-year DCF
  • Terminal Growth Rate: 0.0% (range: 3.0% - 5.0%)
  • Discount Rate: 4.6% (range: 0.0% - 9.3%)

Key Projections:

  • Revenue growth from $2 (FY12-2012) to $3 (FY12-2022)
  • Net profit margin expansion from 3% to 2%
  • Capital expenditures maintained at approximately 3% of revenue
DCF Model Fair Value Enterprise Value % from Terminal Value
5-Year Growth $0 $9M 119.0%
10-Year Growth $0 $2M 125.0%
5-Year EBITDA $0 $2M 181.2%
10-Year EBITDA $0 $3M 117.1%

2. Dividend Discount Model (DDM)

The DDM values a company based on its expected future dividend payments. We used two approaches:

Multi-Stage DDM:

  • Current payout ratio: 0.0%
  • Stable payout ratio: 90.0%
  • Growth transition: 5 years
  • Cost of equity: 92.6%
  • Long-term growth rate: 0.5%
  • Fair value: $0.00 (495.8% from current price)

Stable DDM:

  • Stable payout ratio: 70% (Low) to 90% (High)
  • Cost of equity: 160.0% (Low) to 25.3% (High)
  • Long-term growth rate: 0.0% (Low) to 1.0% (High)
  • Fair value range: $0 to $0
  • Selected fair value: $0.00 (27363.4% from current price)

Key Financial Metrics

Metric Value
Market Capitalization $0M
Enterprise Value $1M
Trailing P/E 0.01
Forward P/E 0.08
Trailing EV/EBITDA 30.00
Current Dividend Yield 62.96%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 96.51

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Discounted Cash Flow (10Y) 33% $0.00
Discounted Cash Flow (5Y) 28% $0.00
Dividend Discount Model (Multi-Stage) 22% $0.00
Dividend Discount Model (Stable) 17% $0.00
Weighted Average 100% $0.00

Investment Conclusion

Based on our comprehensive valuation analysis, Latteno Food Corp's weighted average intrinsic value is $0.00, which is approximately 65941.8% above the current market price of $0.00.

Key investment considerations:

  • Strong projected earnings growth (3% to 2% margin)

Given these factors, we believe Latteno Food Corp is currently significantly undervalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.