Company Valuation: Global AI, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.961 1.642 2.208 40.01 24.69 156.4
Change - -44.55% 34.43% 1,712.34% -38.29% 533.65%
Enterprise Value (EV) 1 3.044 1.733 2.296 39.83 24.68 161.3
Change - -43.07% 32.51% 1,634.62% -38.03% 553.48%
P/E 233x -339x 2,929x -345x -24.7x -66x
PBR -36.1x -18.9x -25.6x -768x -82.4x -85.7x
PEG - 2x -25x 0x -0x -0x
Capitalization / Revenue 37.3x 22.7x 36.8x 817x 992x 1,088x
EV / Revenue 38.3x 23.9x 38.3x 813x 991x 1,121x
EV / EBITDA - - - - - -
EV / EBIT 184x -1,411x 511x -19x -24.7x -69.9x
EV / FCF -575x -272x 1,310x 1,544x -44.7x -54.4x
FCF Yield -0.17% -0.37% 0.08% 0.06% -2.24% -1.84%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.000118 -0.000045 0.000007 -0.001015 -0.006485 -0.0153
Distribution rate - - - - - -
Net sales 1 0.0795 0.0725 0.06 0.049 0.0249 0.1438
EBITDA - - - - - -2.297
EBIT 1 0.0165 -0.001228 0.004496 -2.097 -1.001 -2.308
Net income 1 0.0128 -0.004939 0.000758 -2.097 -1.001 -2.372
Net Debt 1 0.0821 0.0903 0.0883 -0.184 -0.009929 4.832
Reference price 2 0.0275 0.0152 0.0205 0.3500 0.1600 1.0100
Nbr of stocks (in thousands) 107,688 107,688 107,688 114,312 154,312 154,898
Announcement Date 11/12/20 12/20/21 12/19/22 3/28/24 6/16/25 5/28/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 153M
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.67% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.67x10.61x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.40x 21.38x 2.97% 76.52B
Weighted average by Cap. -0.89x 5.21x 25.26x 2.89%

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. GLAI Stock
  4. Valuation Global AI, Inc.