MeritValue

Gyrodyne, LLC

GYROdata completeness 100%1 fiscal years on file
The thesis, from the filings

Gyrodyne, LLC earns about -8% on invested capital, with a roughly flat share count. The cash-flow models don't apply cleanly here — the ledger says why below. Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2014
Revenue$2.8M1
Net income−$3.11M2
Operating cash flow−$5.47M3
Capital expenditure$927,3444
Free cash flow (derived)−$6.4M3,4
Total debt$17.5M5
Cash & equivalents$4.03M6
Diluted shares1.5M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
$158.21
your share of equity
Profit it earned you last year
−$20.94
Free cash flow it threw off
−$43.15
Debt you’d be carrying
$118.25

10 shares is a claim on $158.21 of net worth that earned you −$20.94 and generated −$43.15 of cash last year, against $118.25 of debt.

iii. Is this a good business?
Moat signal · return on invested capital
-8% avg · 1y
FY14 -8%

It earned an average -8% on invested capital over 1 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
−0% shares · 1y

Share count is roughly flat over 1 years — little dilution, little buyback. Total debt has held roughly steady.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.6.0
DCF · Growth Exit 10Y
not applicable
only 1 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 1 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
only 1 years of net income (need ≥3)
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about Gyrodyne, LLC, and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow GYRO and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (Revenues)
  2. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (NetIncomeLoss)
  3. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (NetCashProvidedByUsedInOperatingActivities)
  4. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (PaymentsForCapitalImprovements)
  5. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (NotesPayable)
  6. 10-K filed 2016-03-30 · period ending 2014-12-31 · accession 0001437749-16-028641 (CashAndCashEquivalentsAtCarryingValue)