Valuation Fabric.AI, Inc.

Stocks

Market Closed - Nasdaq 21:00:00 24/09/2026 BST			5-day change	1st Jan Change
2.310 ^USD	+0.87%		+2.67%	-5.71%

09-23	Fabric.AI Files Two Patent Applications Covering Fiber-Coupled and Connector-Free MicroLED Optical Interconnect Developed with Kopin	CI
08-18	Fabric.Ai and Kopin Corporation Launch Joint Steering Committee as Neural I/O Industry Engagement Expands	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	164.3	59.36	14.17	8.607	4.623	3.567
Change	-	-63.87%	-76.13%	-39.25%	-46.29%	-22.84%
Enterprise Value (EV) ¹	128.9	-8.739	-33.92	-24.13	-15	-4.299
Change	-	-106.78%	-288.14%	28.84%	37.85%	71.34%
P/E	-8.33x	-1.71x	-0.62x	-0.21x	-0.34x	-0.08x
PBR	4.18x	0.81x	0.27x	0.61x	1.25x	0.96x
PEG	-	-0.1x	0x	-0x	0x	0.33x
Capitalization / Revenue	102x	22.1x	4.74x	17.3x	72.5x	-
EV / Revenue	80.4x	-3.26x	-11.3x	-48.4x	-235x	-
EV / EBITDA	-13.3x	0.26x	1.51x	0.89x	0.92x	0.41x
EV / EBIT	-12.8x	0.26x	1.46x	0.86x	0.85x	0.41x
EV / FCF	-19.7x	0.6x	2.94x	0.86x	-2.78x	0.39x
FCF Yield	-5.07%	168%	34%	117%	-35.9%	255%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-93.44	-120.4	-79.24	-131.1	-32.32	-32.24
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.604	2.684	2.99	0.4989	0.0638	-
EBITDA ¹	-9.659	-33.25	-22.51	-27.06	-16.32	-10.43
EBIT ¹	-10.11	-33.78	-23.28	-28.16	-17.72	-10.46
Net income ¹	-10.76	-33.08	-22.94	-34.16	-1.755	-21.09
Net Debt ¹	-35.39	-68.09	-48.09	-32.74	-19.62	-7.866
Reference price ²	778.240	206.080	48.986	28.160	10.934	2.450
Nbr of stocks (in thousands)	211	288	289	306	423	1,456
Announcement Date	31/03/21	23/03/22	23/03/23	01/04/24	31/03/25	30/03/26

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.($)
FABRIC.AI, INC.	-	-	-	-	16.04M
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.24x	11.42x	15.48x	1.08%	2,040B
BROADCOM INC.	38.51x	16.23x	23.84x	0.73%	1,695B
SK HYNIX INC.	5.27x	3.41x	4.12x	0.19%	994B
MARVELL TECHNOLOGY GROUP LTD	145.41x	18.97x	46.78x	0.09%	229B
QUALCOMM INCORPORATED	15.83x	5.03x	14.48x	1.84%	211B
KIOXIA HOLDINGS CORPORATION	5.23x	2.7x	3.26x	1.39%	189B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	124.41x	38.28x	114.78x	0.21%	103B
INFINEON TECHNOLOGIES AG	45.6x	4.93x	17.8x	0.68%	86.52B
Average	50.44x	12.62x	30.07x	0.78%	616.23B
Weighted average by Cap.	31.06x	11.63x	18.72x	0.79%