Valuation CreateAI Holdings Inc.

Stocks

Market Closed - OTC Markets 15:22:58 2026-06-04 EDT			5-day change	1st Jan Change
0.2311 ^USD	-9.37%		+40.06%	+11.64%

03-24	CreateAI Holdings Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
11-25	CreateAI Holdings Inc. Declares Special Cash Distribution on Class A and B Common Stocks, Payable on December 12, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	7,637	370.2	201.8	93.05	49.98
Change	-	-95.15%	-45.48%	-53.89%	-46.28%
Enterprise Value (EV) ¹	6,310	-565.5	-483	-247.8	-72.81
Change	-	-108.96%	14.58%	48.69%	70.62%
P/E	-8.23x	-0.78x	-0.72x	-0.26x	-0.57x
PBR	5.99x	0.39x	0.28x	0.25x	0.32x
PEG	-0.3x	0x	0x	-0x	0x
Capitalization / Revenue	1,220x	39.5x	657x	-	521x
EV / Revenue	1,008x	-60.4x	-1,573x	-	-758x
EV / EBITDA	-17.6x	1.3x	1.64x	1.51x	0.62x
EV / EBIT	-17.1x	1.22x	1.61x	1.48x	0.61x
EV / FCF	-46.1x	3.46x	2.89x	2.49x	1.05x
FCF Yield	-2.17%	28.9%	34.6%	40.2%	94.9%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-4.358	-2.106	-1.225	-1.512	-0.3654
Distribution rate	-	-	-	-	-
Net sales ¹	6.261	9.369	0.307	-	0.096
EBITDA ¹	-359.3	-434.7	-294	-163.7	-116.9
EBIT ¹	-368.8	-462.2	-300.4	-166.9	-118.8
Net income ¹	-732.7	-472	-280.5	-354.3	-88.18
Net Debt ¹	-1,327	-935.7	-684.8	-340.9	-122.8
Reference price ²	35.8500	1.6400	0.8778	0.4000	0.2070
Nbr of stocks (in thousands)	213,027	225,708	229,891	232,618	241,472
Announcement Date	2/24/22	9/7/23	3/28/25	3/28/25	3/25/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CREATEAI HOLDINGS INC.	-	-	-	-	35.65M
MICROSOFT CORPORATION	26.66x	9.93x	16.07x	0.73%	3,937B
PALANTIR TECHNOLOGIES INC.	126.4x	55.99x	91.27x	-.--%	472B
ORACLE CORPORATION	20.92x	5.96x	10.36x	1.43%	423B
PALO ALTO NETWORKS, INC.	241.46x	21.55x	63.1x	-.--%	312B
CROWDSTRIKE HOLDINGS, INC.	2611.5x	43.74x	143.09x	-.--%	268B
SAP SE	28.9x	5.91x	18.36x	1.29%	269B
SERVICENOW, INC.	74.96x	6.92x	18.48x	-.--%	114B
FORTINET, INC.	43.13x	11.92x	30.6x	-.--%	102B
DATADOG, INC.	486.47x	20.33x	80.41x	-.--%	95.46B
Average	406.71x	20.25x	52.42x	0.38%	599.22B
Weighted average by Cap.	169.50x	15.36x	31.14x	0.64%