Valuation SOLAI Limited OTC Markets

Stocks

Market Closed - OTC Markets 15:49:32 2026-10-13 EDT			5-day change	1st Jan Change
0.1500 ^USD	0.00%		-49.58%	-96.81%

10-09	SOLAI Limited Announces Resignation of Xianfeng Yang as Chief Executive Officer, Effective September 30, 2026	CI
09-18	Solai Ltd Announces Resignation of Zhan Chen from Independent Director and Board Committee Roles, Effective August 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	244.1	843.9	16.14	64.49	30.9	12.08
Change	-	245.7%	-98.09%	299.43%	-52.08%	-60.89%
Enterprise Value (EV) ¹	-55.04	833	12.54	65.46	31.64	12.6
Change	-	1,613.62%	-98.49%	422%	-51.67%	-60.17%
P/E	-1.09x	-14.4x	-0.08x	-1.76x	4.35x	-0.32x
PBR	0.6x	5.46x	0.3x	2.57x	0.75x	0.35x
PEG	-	0.2x	-0x	0x	-0x	0x
Capitalization / Revenue	11.2x	0.64x	0.02x	1.5x	0.94x	0.53x
EV / Revenue	-2.52x	0.63x	0.02x	1.52x	0.96x	0.55x
EV / EBITDA	0.38x	-49.1x	-1.43x	-3.48x	109x	-2.03x
EV / EBIT	0.29x	-22.8x	-0.3x	-2.19x	-2.81x	-0.56x
EV / FCF	-3.62x	-15.3x	-2.27x	15.5x	-2.36x	1.9x
FCF Yield	-27.6%	-6.55%	-44.1%	6.46%	-42.3%	52.6%
Dividend per Share ³	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ³	-364	-68.07	-126	-23.11	4.308	-14
Distribution rate	-	-	-	-	-	-
Net sales ¹	21.82	1,329	650.2	43.1	32.92	23
EBITDA ¹	-145	-16.96	-8.747	-18.8	0.29	-6.215
EBIT ¹	-190.8	-36.54	-41.93	-29.91	-11.25	-22.41
Net income ¹	-223.2	-60.52	-155.4	-28.71	12.07	-33.88
Net Debt ¹	-299.2	-10.89	-3.604	0.975	0.738	0.518
Reference price ³	397.395	977.607	10.623	40.621	18.738	4.529
Nbr of stocks (in thousands)	614	863	1,520	1,587	1,649	2,668
Announcement Date	4/14/21	4/7/22	4/17/23	5/15/24	4/29/25	4/20/26

¹USD in Million²CNY in Million³USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COINBASE GLOBAL, INC.	-64.49x	8.21x	38.08x	-.--%	47.59B
BITMINE IMMERSION TECHNOLOGIES, INC.	-1.09x	-	-	-	14.37B
IREN LIMITED	-18.1x	13.05x	19.49x	-.--%	13.71B
HUT 8 CORP.	-16.17x	47.51x	-49.65x	-	10.51B
APPLIED DIGITAL CORPORATION	-16.48x	17.88x	50.54x	-	7.03B
TERAWULF INC.	-4.17x	41.03x	200.88x	-	6.67B
RIOT PLATFORMS, INC.	-5.99x	9.62x	-26.87x	-.--%	6.18B
CIPHER DIGITAL INC.	-9.9x	41.68x	-296.33x	-.--%	5.4B
CORE SCIENTIFIC, INC.	-3.61x	11.95x	35.99x	-.--%	4.83B
Average	-15.56x	23.87x	-3.48x	0%	12.92B
Weighted average by Cap.	-32.29x	17.76x	16.31x	0%