Company Valuation: Ainos, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.993 119.7 12.41 8.32 6.423 9.549
Change - 1,611.16% -89.63% -32.94% -22.8% 48.66%
Enterprise Value (EV) 1 7.924 121.5 11.82 12.4 14.53 20.13
Change - 1,433.74% -90.27% 4.87% 17.2% 38.55%
P/E -4.78x -24.5x -0.6x -0.61x -0.29x -0.47x
PBR -8.53x 11.9x 0.36x 0.39x 0.45x 1.28x
PEG - 6.8x -0x 0x 0x 0x
Capitalization / Revenue 422x 201x 3.53x 68.1x 310x 76.9x
EV / Revenue 478x 204x 3.36x 102x 701x 162x
EV / EBITDA -5.56x -66.7x -1.29x -1.54x -1.61x -2.19x
EV / EBIT -5.5x -31.4x -0.85x -0.96x -1.05x -1.44x
EV / FCF -14.3x 4.66x -0.48x 34.5x -20.6x 384x
FCF Yield -7.01% 21.4% -207% 2.9% -4.85% 0.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -13.36 -12.87 -25.68 -16.8 -7.82 -3.459
Distribution rate - - - - - -
Net sales 1 0.0166 0.5946 3.52 0.1221 0.0207 0.1242
EBITDA 1 -1.426 -1.823 -9.143 -8.049 -9.039 -9.21
EBIT 1 -1.44 -3.867 -13.98 -12.92 -13.84 -13.99
Net income 1 -1.451 -3.889 -14.01 -13.77 -14.86 -14.77
Net Debt 1 0.9308 1.869 -0.5847 4.078 8.107 10.58
Reference price 2 63.778 315.019 15.500 10.250 2.280 1.640
Nbr of stocks (in thousands) 110 380 800 812 2,817 5,823
Announcement Date 30/03/21 21/03/22 03/04/23 08/03/24 07/03/25 30/03/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.71M
26.35x4.74x18.23x0.35% 196B
32.72x6.26x19.8x0.71% 142B
38.39x10.06x22.23x-.--% 125B
15.65x3.32x10.71x-.--% 65.06B
30.31x6.77x21.6x-.--% 48.94B
18.74x2.15x11.16x2.8% 44.9B
25.33x5.05x17.25x0.79% 36.79B
43.34x6.08x18.67x-.--% 35.11B
18.77x4.92x12.65x1.23% 28.65B
Average 27.73x 5.48x 16.92x 0.65% 72.24B
Weighted average by Cap. 28.99x 5.90x 18.09x 0.5%

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. AIMD Stock
  4. Valuation Ainos, Inc.