← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Sep 1, 2026

Flag Ship Acquisition Corporation (FSHP)

Financial Services • NASDAQ

$11.54

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

19.0/100

POOR BUSINESS

Flag Ship Acquisition Corporation (FSHP) scores 19/100 — 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 FSHP 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?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-23.2%

Market Overestimates

💰 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 FSHP valuation analysis · → View full FSHP 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 (0.0%)

Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)

Operating Margin (Operational Efficiency):CRITICAL (0.0%)

Return on Capital (Capital Efficiency):CRITICAL (3.0%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Flag Ship Acquisition Corporation (FSHP) stock report — Zyberno Score 19/100 (POOR BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, Flag Ship Acquisition Corporation (FSHP) shows a Brina Gap of -23.2%, which weakens the case: based on the company's ROIC (3.0%) and reinvestment rate (-496.8%), the business can fundamentally grow at -14.7% — but the current enterprise value implies the market expects 8.6%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:11.54

Market Cap:$22.65M

Valuation Multiples (2)

P/S Ratio:9.11x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$22.65M

Ev Ebitda Ratio:3.77x

Price Action & Momentum (3)

12-1 Momentum:

+7.4% (49th pctile)

📈 Click to view full FSHP Momentum analysis →

Momentum Percentile:49 / 100

% of 52-Week High:96.2%

B. Profitability Assessment

Return Metrics (6)

ROA:6.5%

Roic:

3.0%

📊 Click to view full FSHP ROIC analysis →

Reinvestment Rate:-496.8%

Fundamental Growth Rate (g):-14.7%

Market-Implied Growth Rate:8.6%

Brina Gap:

-23.2%

☷ Click to view full FSHP Brina Gap analysis →

Margin Analysis (1)

Ebitda Margin:241.4%

Yield Metrics (2)

Earnings Yield:-$999.00

Dividend Yield:184.2%

C. Log-Linear Regression Growth Trends

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):83.4%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):44.3%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.00x

Quick Ratio:0.00x

Cash Ratio:0.00x

Leverage Analysis (1)

Debt To Ebitda:0.00x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:-18,743,642.00

Cash And Cash Equivalents:1,300.00

Long Term Debt:$0.00

Net Debt:-$1.30K

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

$2.49M

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00

Operating income TTM: $1.01M

Linear Growth: 44.3%

📊 Click to view full FSHP Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $2.17M

Linear Growth: 83.4%

📊 Click to view full FSHP Net Income analysis & methodology →

Income Before Tax:$1.01M

Ebitda Ttm:6,006,368.00

Operating Expenses (5)

Operating Expenses:0.00

R And D Expense:0.00

Sga Expense:585,024.00

Income Tax Expense:$0.00

Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:23.5%

Ebitda Margin:241.4%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$34.08M

Current Assets:$57.83K

Ppe Net:0.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:37,861,491.00

Current Liabilities:18,801,470.00

Long Term Debt:$0.00

Short Term Debt:$0.00

Equity & Capital (3)

Equity:-$3.79M

Retained Earnings:-$3.79M

Common Stock:50,000,000.00

Working Capital Items (3)

Accounts Receivable:0.00

Inventory:0.00

Accounts Payable:65,449.00

Special Items (2)

Contract Liabilities:0.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

-$330.29K$0.00

Investment Activities (1)

Investing Cash Flow:-$60.00K

Financing Activities (3)

Financing Cash Flow:$90.00K

Dividends Paid Ttm:40,447,071.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:5,000,001.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:$1.11

Revenue & Cash Per Share (2)

Sales Per Share Ttm:1.27

Operating Cash Flow Per Share:-$0.24

Book Value & Capital (2)

Book Value Per Share:-$1.93

Cash Per Share:0.00

Dividend Policy (1)

Dividend Payout Ratio:1,860.76x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.07x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x

Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:9.60

Cash Conversion Cycle:-2,007.60

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00

Quality Score:50.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-496.8%

Fundamental Growth Rate (g):-14.7%

Market-Implied Growth Rate:8.6%

Brina Gap:

-23.2%

☷ Click to view full FSHP Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (2)

Net Income Growth Rate (Linear):83.4%

Operating Income Growth Rate (Linear):44.3%

C. Company Profile & Context

Corporate Information (6)

Symbol:FSHP

Company Name:Flag Ship Acquisition Corporation

Sector:Financial Services

Industry:Blank Checks

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:medium

Volume Category:N/A

Share Structure (3)

Shares Outstanding:1.96M

Shares Outstanding Basic:1.96M

Shares Outstanding Diluted:1.96M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-09-01 01:32:33 UTC

Data Timestamp:2026-08-20T07:33:41.154349