Company Valuation: AI,Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2025
Market Cap 1 3,211
Change -
Enterprise Value (EV) 1 1,576
Change -
P/E -187x
PBR 1.35x
PEG -
Capitalization / Revenue 2.16x
EV / Revenue 1.06x
EV / EBITDA 9.97x
EV / EBIT 14.5x
EV / FCF -
FCF Yield -
Dividend per Share 2 -
Rate of return -
EPS 2 -2.564
Distribution rate -
Net sales 1 1,486
EBITDA 1 158
EBIT 1 109
Net income 1 -15
Net Debt 1 -1,635
Reference price 2 479.00
Nbr of stocks (in thousands) 6,703
Announcement Date 6/18/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.54M
21.85x8.39x13.96x0.97% 2,815B
97.04x39.11x65.36x-.--% 313B
122.22x36.32x122.91x0.15% 123B
86.58x17.4x37.8x-.--% 107B
170.64x9.91x24.48x-.--% 88.41B
415.96x17.5x70.48x-.--% 80.67B
29.9x1.54x12.03x-.--% 55.64B
132.23x4.86x24.72x-.--% 42.34B
-31.54x4.2x20.14x-.--% 34.38B
Average 116.10x 15.47x 43.54x 0.12% 365.95B
Weighted average by Cap. 46.73x 12.28x 24.36x 0.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!