Company Valuation: Spectral AI, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 319.4 40.09 60.91 43.58 54.74 - -
Change - -87.45% 51.96% -28.46% 25.61% - -
Enterprise Value (EV) 305.4 35.73 60.91 43.58 54.74 54.74 54.74
Change - -88.3% 70.48% -28.46% 25.61% 0% 0%
P/E - -1.66x -3.33x -4.9x -3.16x -3.19x -2.92x
PBR - - - - - - -
PEG - - 0.1x 0.1x -0x 3.48x -0.32x
Capitalization / Revenue 12.6x 2.22x 2.06x 2.22x 2.93x 2.35x 2.16x
EV / Revenue 0x 0x 0x 0x 2.93x 2.35x 2.16x
EV / EBITDA - - - - - - -
EV / EBIT -0x -0x -0x -0x -3.43x -3.12x -2.73x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -1.48 -0.85 -0.29 -0.545 -0.54 -0.59
Distribution rate - - - - - - -
Net sales 1 25.37 18.06 29.58 19.65 18.7 23.29 25.32
EBITDA -2.783 -11.73 -5.994 - - - -
EBIT 1 -2.647 -12.98 -6.582 -8.603 -15.95 -17.56 -20.05
Net income 1 - -20.85 -15.32 -7.571 -17.74 -18.77 -20.6
Net Debt -14 -4.354 - - - - -
Reference price 2 10.100 2.460 2.830 1.420 1.720 1.720 1.720
Nbr of stocks (in thousands) 31,625 16,295 21,525 30,689 31,824 - -
Announcement Date 2/27/23 3/27/24 3/27/25 3/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.17x - - - 55.06M
29.42x6.41x14.19x-.--% 30.57B
97.69x83.8x104.14x0.38% 15.32B
95.89x15.14x65.1x0.67% 5.57B
-32.82x9.23x-49.98x - 2.26B
57.85x - - -.--% 2.05B
-6.94x70.03x-7.09x - 2.03B
-117.28x - - - 1.09B
7.19x - - - 1.03B
27.55x5.6x12.24x1.76% 802M
Average 15.54x 31.70x 23.10x 0.56% 6.08B
Weighted average by Cap. 47.08x 30.62x 40.22x 0.2%

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. MDAI Stock
  4. Valuation Spectral AI, Inc.