EN DE

U-Swirl Inc (SWRL) Fair Value & Analysis

Consumer Cyclical · US · Market cap $11.0K

US U-Swirl Inc logo U-Swirl Inc SWRL · US
Price$0.0005
Fair Value$0.0005
Upside+0.0%
Quality41/100
Watch U-Swirl Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.9% net margin
Low debt · generates free cash flow
Ranks above peers (6/9)
Narrow moat 36/100
Evidence: Medium Range $0.0005 – $0.0005 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 4 days ago

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from $0.0005 (bear) to $0.0005 (bull), base $0.0005. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 41/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$0.0550 $0.0001 Fair Value $0.0005 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $0.0001 – $0.0550 · the $0.0005 price screens below the $0.0005 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

U-Swirl Inc (SWRL) currently trades at $0.0005, while our model-based Fair Value estimate is $0.0005, implying the stock looks roughly 0.0% fairly valued today. The Quality Score stands at 41/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, U-Swirl Inc generated revenue of $6.7M at a net margin of 3.9%. Revenue declined 16.9% year over year. It earns a return on equity of 7.3%. Net debt stands at $5.2M. Fundamentals as of Aug 13, 2026

The share trades near its 52-week high and 400% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -51% fair-value upside, at 0%, SWRL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $0.0008 $0.0012 $0.0019 80
Rev-Margin DCF $0.0007 $0.0011 $0.0018 74
EV/EBITDA $0.0004 $0.0005 $0.0006 54
All 11 models by family
DCF Models
FCF DCF $0.0009 $0.0011 $0.0020 38
Owner Earnings $0.0004 $0.0007 $0.0012 31
5Y Revenue Exit $0.0006 $0.0009 $0.0016 39
5Y EBITDA Exit $0.0006 $0.0008 $0.0012 41
10Y Revenue Exit $0.0007 $0.0012 $0.0015 36
10Y EBITDA Exit $0.0007 $0.0011 $0.0017 37
Multiples
EV/EBITDA $0.0004 $0.0005 $0.0006 54
EV/Revenue $0.0005 $0.0007 $0.0008 43
Asset-Based
NCAV (Graham) $0.0001 $0.0001 50
Growth DCF
Growth DCF $0.0008 $0.0012 $0.0019 80
Rev-Margin DCF $0.0007 $0.0011 $0.0018 74

Widest divergence: Growth DCF ($0.0011) versus Asset-Based ($0.0001). Highest evidence: Growth DCF (80).

Notify me when SWRL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $6.7M
Revenue growth (YoY) -16.9%
Net margin 3.9%
Return on equity 7.3%
Free cash flow $1.0M FY2015
Operating margin 20.4%
More key figures
EPS growth (YoY) +715%
Net debt $5.2M FY2015

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 41 · Market factors (momentum, volatility) 59

Profitability 22
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 16
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

U-Swirl, Inc., together with its subsidiaries, operates and franchises self-serve frozen yogurt cafés. It operates and franchises frozen yogurt cafés under the U-SWIRL Frozen Yogurt, CherryBerry, Yogurtini, Fuzzy Peach, Aspen Leaf Yogurt, Yogli Mogli, Let's Yo!, and Josie's Frozen Yogurt brand names.

Full company description

U-Swirl, Inc., together with its subsidiaries, operates and franchises self-serve frozen yogurt cafés. It operates and franchises frozen yogurt cafés under the U-SWIRL Frozen Yogurt, CherryBerry, Yogurtini, Fuzzy Peach, Aspen Leaf Yogurt, Yogli Mogli, Let's Yo!, and Josie's Frozen Yogurt brand names. The company's cafés offer frozen yogurt in non-fat and low-fat flavors and with toppings. U-Swirl, Inc. was incorporated in 2005 and is headquartered in Durango, Colorado. U-Swirl, Inc. operates as a subsidiary of Rocky Mountain Chocolate Factory, Inc.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2011 – FY2015 · reported fiscal years

U-Swirl Inc reported revenue of $7.5M in FY2015 versus $2.6M in FY2011, a compound +30.2%/yr. Reported net income was −$312K in FY2015.

Growth Quality 73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2015)
$7.5M
Latest YoY
+35.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+41.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+41.1%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+33.9%
Revenue +30.2%/yr
FY11 $2.6M
FY12 $2.6M
FY13 $2.8M
FY14 $5.5M
FY15 $7.5M
Net income
FY11 −$664K
FY12 −$673K
FY13 −$514K
FY14 −$2.1M
FY15 −$312K

Watch SWRL: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "U-Swirl Inc Fair Value". https://www.fairvalue-calculator.com/stock/SWRL

Peer Group

Restaurants · 228 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 41 · Bottom 25%
Fair Value upside +0% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 1% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 20% · Top 25%
Revenue growth -17% · Bottom 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Restaurants median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 33 · sector 20
FUTURE 0 · sector 19
PAST 29 · sector 14
HEALTH 98 · sector 97
DIVIDEND 0 · sector 71

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $108.49 $35.83 -67%
Chipotle Mexican Grill, Inc CMG $32.00 $17.92 -44%
Yum! Brands, Inc YUM $150.34 $58.17 -61%
Restaurant Brands International Inc QSR C$104.50 C$36.37 -65%
Darden Restaurants, Inc DRI $218.90 $173.68 -21%
Yum China Holdings YUMC $47.90 $54.27 +13%
Texas Roadhouse, Inc TXRH $214.28 $104.89 -51%
Dutch Bros Inc BROS $51.02 $12.80 -75%
Domino's Pizza, Inc DPZ $353.72 $227.31 -36%

Compare U-Swirl Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is U-Swirl Inc (SWRL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $0.0005 versus a price of $0.0005, about +0% (fairly valued).
What is the fair value of SWRL?
Our model-based fair value for U-Swirl Inc is $0.0005 (as of Aug 13, 2026), built from audited fundamentals. The current price is $0.0005.
What is the quality score of SWRL?
U-Swirl Inc has a Quality Score of 41/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of U-Swirl Inc (SWRL)?
U-Swirl Inc reported trailing-twelve-month revenue of about $6.7M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SWRL?
The net profit margin of U-Swirl Inc is about 3.9%, meaning it keeps roughly 3.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track U-Swirl Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.