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.($)
- - - - 6.75M
25.01x9.23x15.11x0.79% 3,657B
108.66x47.21x76.63x-.--% 399B
393.04x16.8x66.42x-.--% 79.61B
59.29x12.53x26.43x-.--% 78.47B
99.99x8.53x21.61x-.--% 76.11B
36.33x1.78x14.22x-.--% 65.96B
181.48x5.77x22.3x-.--% 45.46B
117.76x4.65x22.77x-.--% 40.57B
26.9x5.55x26.62x-.--% 35.5B
Average 116.50x 12.45x 32.45x 0.09% 447.69B
Weighted average by Cap. 43.49x 12.58x 22.03x 0.65%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!