MeritValue

MICROALLIANCE GROUP INC.

MALGdata completeness 100%3 fiscal years on file
The thesis, from the filings

MICROALLIANCE GROUP INC. earns about 66% on equity, far above its ~9% cost of capital, with a roughly flat share count — a real edge showing up in the numbers. The applicable estimate puts fair value near $0 a share. 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 2019FY 2020FY 2021
Revenue$2.11M1$1.19M2$37.4M2
Net income−$305,0813−$627,8704$18.7M4
Operating cash flow$211,7255$37,7556$1.29M6
Capital expenditure$110,9117$2,8008$117,8128
Free cash flow (derived)$100,8145,7$34,9556,8$1.17M6,8
Total debt—$63,5069$14,69810
Cash & equivalents$23,04611$61,51712$1.19M12
Diluted shares700.0M700.0M703.5M

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
$0.4
your share of equity
Profit it earned you last year
$0.27
Free cash flow it threw off
$0.02
Debt you’d be carrying
$0

10 shares is a claim on $0.4 of net worth that earned you $0.27 and generated $0.02 of cash last year, against $0 of debt.

iii. Is this a good business?
Moat signal · return on equity
66% avg · 3y
FY19 —FY20 —FY21 66%

It earned about 66% on equity, year after year, against a ~9% cost of capital — the footprint of real pricing power. Competition usually drags returns like this back down; here it hasn't.

seeing a moat in the numbers →
Management signal · capital allocation
+0% shares · 3y

Share count is roughly flat over 3 years — little dilution, little buyback. Total debt has fallen 77% — deleveraging.

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
$0
assumptions (10)
  • Risk-free rate (10Y Treasury)5.00%
  • Equity risk premium5.00%
  • Beta (β)1.00
  • Equity share of capital85.0%
  • Debt spread over risk-free1.50%
  • Tax rate21.0%
  • Terminal growth2.50%
  • Projection period10 years
  • FCF growth5.00%
  • Starting free cash flow$100,814
DCF · Growth Exit 5Y
$0
assumptions (10)
  • Risk-free rate (10Y Treasury)5.00%
  • Equity risk premium5.00%
  • Beta (β)1.00
  • Equity share of capital85.0%
  • Debt spread over risk-free1.50%
  • Tax rate21.0%
  • Terminal growth2.50%
  • Projection period5 years
  • FCF growth5.00%
  • Starting free cash flow$100,814
Earnings Power Value
not applicable
normalized (5y-median) earnings non-positive — EPV undefined
Graham Number
$0.17
assumptions (1)
  • Graham multiplier (P/E × P/B)22.5×

Different models answer different questions — which to trust when →

v. The price question — last, on purpose
Is today’s price fair?
See live price ↗
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years5.0%
Discount rate (WACC)9.27%
Terminal growth2.5%
At your growth, a share is worth $0
The three cases
Bear0.0%$0
Base5.0%$0
Bull10.0%$0

Bear/base/bull growth = 0% / filed history / history + 5pp. Type a price to see the return each case implies.

Default growth 5.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

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 MICROALLIANCE GROUP INC., 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 MALG 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 2021-04-15 · period ending 2019-12-31 · accession 0001213900-21-021652 (Revenues)
  2. 10-K filed 2022-03-31 · periods ending 2020-12-31, 2021-12-31 · accession 0001213900-22-016721 (Revenues)
  3. 10-K filed 2021-04-15 · period ending 2019-12-31 · accession 0001213900-21-021652 (NetIncomeLoss)
  4. 10-K filed 2022-03-31 · periods ending 2020-12-31, 2021-12-31 · accession 0001213900-22-016721 (NetIncomeLoss)
  5. 10-K filed 2021-04-15 · period ending 2019-12-31 · accession 0001213900-21-021652 (NetCashProvidedByUsedInOperatingActivities)
  6. 10-K filed 2022-03-31 · periods ending 2020-12-31, 2021-12-31 · accession 0001213900-22-016721 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K filed 2021-04-15 · period ending 2019-12-31 · accession 0001213900-21-021652 (PaymentsToAcquirePropertyPlantAndEquipment)
  8. 10-K filed 2022-03-31 · periods ending 2020-12-31, 2021-12-31 · accession 0001213900-22-016721 (PaymentsToAcquirePropertyPlantAndEquipment)
  9. 10-K filed 2021-04-15 · period ending 2020-12-31 · accession 0001213900-21-021652 (LongTermDebtAndCapitalLeaseObligations)
  10. 10-K filed 2022-03-31 · period ending 2021-12-31 · accession 0001213900-22-016721 (LongTermDebtAndCapitalLeaseObligations)
  11. 10-K filed 2021-04-15 · period ending 2019-12-31 · accession 0001213900-21-021652 (CashAndCashEquivalentsAtCarryingValue)
  12. 10-K filed 2022-03-31 · periods ending 2020-12-31, 2021-12-31 · accession 0001213900-22-016721 (CashAndCashEquivalentsAtCarryingValue)