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 12/11/20 20/12/21 19/12/22 28/03/24 16/06/25 28/05/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 140M
23.14x3.77x13.17x2.87% 222B
-116.79x18.57x106.98x-.--% 115B
13.73x1.52x7.97x3.49% 113B
14.91x2.72x10.28x5.51% 87.05B
20.45x5.36x13.17x2.79% 62.19B
14.69x2.13x9.06x5.31% 47.45B
20.59x1.68x10.33x1.42% 39.79B
20.4x1.55x9.86x0.92% 38.85B
17.74x2.3x10.68x4.87% 36.84B
Average 3.21x 4.40x 21.28x 3.02% 76.31B
Weighted average by Cap. -1.63x 5.29x 25.56x 2.9%

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.