Company Valuation: Amesite Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 56.56 11.84 9.145 7.627 12.3
Change - -79.06% -22.77% -16.6% 61.27%
Enterprise Value (EV) 1 45.84 4.687 3.785 5.556 9.967
Change - -89.78% -19.24% 46.81% 79.39%
P/E -4.63x -1.18x -2.15x -1.73x -2.62x
PBR 4.82x 1.47x 1.51x 3.03x 4.49x
PEG - 0x 0x -0.58x 0.1x
Capitalization / Revenue 83.8x 17x 10.8x 45.7x 111x
EV / Revenue 68x 6.72x 4.48x 33.3x 90.2x
EV / EBITDA -5.76x -0.52x -0.9x -1.22x -2.79x
EV / EBIT -5.75x -0.52x -0.9x -1.21x -2.77x
EV / FCF -8.71x -1.13x -1.77x -3.37x -4.8x
FCF Yield -11.5% -88.1% -56.4% -29.7% -20.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -7.13 -4.672 -1.682 -1.732 -1.026
Distribution rate - - - - -
Net sales 1 0.6746 0.697 0.845 0.1669 0.1105
EBITDA 1 -7.956 -9.027 -4.199 -4.554 -3.578
EBIT 1 -7.974 -9.057 -4.225 -4.58 -3.604
Net income 1 -11.59 -9.06 -4.153 -4.403 -3.617
Net Debt 1 -10.71 -7.155 -5.361 -2.071 -2.333
Reference price 2 33.000 5.520 3.610 3.000 2.690
Nbr of stocks (in thousands) 1,714 2,145 2,533 2,542 4,573
Announcement Date 9/10/21 9/28/22 10/6/23 9/30/24 9/29/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.38M
21.51x8.26x13.73x0.99% 2,771B
83.72x33.61x56.17x-.--% 271B
131.53x39.12x135.86x0.13% 135B
83.84x16.85x36.61x-.--% 104B
167.9x9.76x24.12x-.--% 87B
438.35x18.58x74.8x-.--% 85.35B
30.06x1.55x12.11x-.--% 55.94B
135.58x5.07x25.8x-.--% 44.29B
-31.24x4.16x19.93x-.--% 34.05B
Average 117.92x 15.22x 44.35x 0.12% 358.66B
Weighted average by Cap. 46.65x 11.68x 24.07x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AMST Stock
  4. Valuation Amesite Inc.