← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Jun 8, 2026

Dynatronics Corp. (DYNT)

Healthcare • Over The Counter

$0.01

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

11.0/100

POOR BUSINESS

Dynatronics Corp. (DYNT) scores 11/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full DYNT quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

+78.3%

Undervalued

Growth gap unavailable — insufficient data for reverse DCF calculation.

🎯 Expected Annual Return →

-32.1%

5-year annualised assuming price converges to intrinsic value

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full DYNT valuation analysis · → View full DYNT Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-22.4%)

Debt-to-Equity (Solvency Risk):POOR (1.72x)

Operating Margin (Operational Efficiency):CRITICAL (-6.9%)

Return on Capital (Capital Efficiency):CRITICAL (-27.9%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Dynatronics Corp. (DYNT) stock report — Zyberno Score 11/100 (POOR BUSINESS), Margin of Safety +78.3%, -32% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, Dynatronics Corp. (DYNT) trades at $0.01 against an estimated intrinsic value per share of $0.02 — a +78.3% Margin of Safety based on Owner Earnings of $372.24K TTM, projected at -50.0% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -32.1% annually.

Over the trailing twelve months, DYNT generated $372.24K in Owner Earnings. Reinvestment rate: 31.2%. Owner Earnings have declined at 50.0% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.01

Market Cap:$67.78K

Valuation Multiples (3)

P/B Ratio:0.02x

P/S Ratio:0.00x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$2.25M

Pfcf Ratio:0.25x

B. Profitability Assessment

Return Metrics (5)

ROE:

-22.4%

📊 Click to view full DYNT ROE analysis →

ROA:-10.5%

Roic:

-27.9%

📊 Click to view full DYNT ROIC analysis →

Reinvestment Rate:31.2%

Fundamental Growth Rate (g):-8.7%

Margin Analysis (3)

Operating Margin Ttm:-6.9%

Net Margin Ttm:-8.3%

Ebitda Margin:-5.2%

TTM Performance (3)

Gross Margin Ttm:23.0%

Operating Margin Ttm:-6.9%

Net Margin Ttm:-8.3%

Yield Metrics (3)

Earnings Yield:-$7.31K

Owner Earnings Yield:$549.20

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+0.09

📊 Click to view full DYNT Earnings Surprise analysis →

EPS Surprise vs Expected:27.4%

Latest Earnings Filed:2025-11-19

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-13.2%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-39.4%

Operating Cash Flow Growth Rate (Linear):-50.0%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.07x

Quick Ratio:0.50x

Cash Ratio:0.09x

Leverage Analysis (3)

Debt To Equity Ttm:1.72x

Debt-to-Equity Ratio:1.72x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-5.93x

Times Interest Earned:-5.93

Capital Structure (4)

Working Capital:592,564.00

Cash And Cash Equivalents:761,748.00

Long Term Debt:$1.89M

Net Debt:$2.19M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $28.08M

Linear Growth: -13.2%

📊 Click to view full DYNT Revenue analysis & methodology →

Cost Of Revenue Ttm:$21.62M

Profitability Breakdown (2)

Gross profit TTM: $6.45M

Linear Growth: -13.4%

📊 Click to view full DYNT Gross Profit analysis & methodology →

-$1.95M

Bottom Line Performance (3)

-$2.34M

Income Before Tax:-$2.32M

Ebitda Ttm:-1,463,305.00

Operating Expenses (5)

Operating Expenses:1,222,948.00

R And D Expense:0.00

Sga Expense:8,403,571.00

Income Tax Expense:$19.33K

Interest Expense:413,419.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:119.6%

Ebitda Margin:-5.2%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$15.00M

Current Assets:$9.02M

Ppe Net:1,406,035.00

Goodwill:7,116,614.00

Intangible Assets:$1.33M

Liability Structure (4)

Total Liabilities:11,943,554.00

Current Liabilities:8,425,591.00

Long Term Debt:$1.89M

Short Term Debt:$1.06M

Equity & Capital (3)

Equity:$3.06M

Retained Earnings:-$40.90M

Common Stock:35,976,967.00

Working Capital Items (3)

Accounts Receivable:2,721,285.00

Inventory:4,824,123.00

Accounts Payable:3,167,812.00

Special Items (2)

Contract Liabilities:0.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $300.58K

Linear Growth: -50.0%

Free cash flow TTM: $270.14K

Linear Growth: -39.4%

📊 Click to view full DYNT Free Cash Flow analysis & methodology →

Investment Activities (1)

Investing Cash Flow:-$296.00

Financing Activities (3)

Financing Cash Flow:$529.02K

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.38

-$0.38

Earnings Per Share Ttm:-$0.18

Revenue & Cash Per Share (2)

Sales Per Share Ttm:2.15

Operating Cash Flow Per Share:$0.02

Book Value & Capital (2)

Book Value Per Share:$0.23

Cash Per Share:0.06

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.26x

Working Capital Turnover Ttm:47.38x

Receivables Management (2)

Receivables Turnover Ttm:10.32x

Days Sales Outstanding Ttm:35.38

Inventory Management (2)

Inventory Turnover Ttm:4.48x

Days Inventory Outstanding Ttm:81.43

Payables & Cash Cycle (2)

Days Payable Outstanding:53.47

Cash Conversion Cycle:63.33

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00

Quality Score:35.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $372.24K

Linear Growth: -50.0%

📊 Click to view full DYNT Owner Earnings analysis & methodology →

Owner Earnings Per Share:$0.03

Owner Earnings Yield:$549.20

Growth Assessment (1)

Owner Earnings Growth Rate:-$50.00

Damodaran Growth Analysis (2)

Reinvestment Rate:31.2%

Fundamental Growth Rate (g):-8.7%

Intrinsic Value Models (1)

Intrinsic Value:

$312.00K

📊 Click to view full DYNT DCF valuation →

Margin of Safety (1)

Margin Of Safety:

78.3%

📊 Click to view full DYNT valuation analysis →

Return Scenarios (1)

Theoretical 5-Year Return:

-32.1%

📊 Click to view full DYNT expected return analysis →

Investment Assessment (1)

Buffett Assessment:Excellent margin of safety

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):-13.2%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-39.4%

Operating Cash Flow Growth Rate (Linear):-50.0%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):-13.4%

Book Value Growth Rate (Linear):-20.8%

Owner Earnings Growth Rate:-$50.00

C. Company Profile & Context

Corporate Information (6)

Symbol:DYNT

Company Name:Dynatronics Corp.

Sector:Healthcare

Industry:Medical Devices

Exchange:Over The Counter

Country:Unknown

Market Classification (3)

Market Cap Category:N/A

Price Category:penny

Volume Category:N/A

Share Structure (3)

Shares Outstanding:13.03M

Shares Outstanding Basic:13.03M

Shares Outstanding Diluted:13.03M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-06-08 22:27:47 UTC

Data Timestamp:2026-06-08T22:27:47.713613