Valuation CreateAI Holdings Inc.

Stocks

Market Closed - OTC Markets 22:19:58 02/10/2026 +04			5-day change	1st Jan Change
0.1650 ^USD	-2.94%		-13.16%	-20.29%

03-25	CreateAI Holdings Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
11-25	CreateAI Holdings Inc. Declares Special Cash Distribution on Class A and B Common Stocks, Payable on December 12, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	7,637	370.2	201.8	93.05	49.98
Change	-	-95.15%	-45.48%	-53.89%	-46.28%
Enterprise Value (EV) ¹	6,310	-565.5	-483	-247.8	-72.81
Change	-	-108.96%	14.58%	48.69%	70.62%
P/E	-8.23x	-0.78x	-0.72x	-0.26x	-0.57x
PBR	5.99x	0.39x	0.28x	0.25x	0.32x
PEG	-0.3x	0x	0x	-0x	0x
Capitalization / Revenue	1,220x	39.5x	657x	-	521x
EV / Revenue	1,008x	-60.4x	-1,573x	-	-758x
EV / EBITDA	-17.6x	1.3x	1.64x	1.51x	0.62x
EV / EBIT	-17.1x	1.22x	1.61x	1.48x	0.61x
EV / FCF	-46.1x	3.46x	2.89x	2.49x	1.05x
FCF Yield	-2.17%	28.9%	34.6%	40.2%	94.9%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-4.358	-2.106	-1.225	-1.512	-0.3654
Distribution rate	-	-	-	-	-
Net sales ¹	6.261	9.369	0.307	-	0.096
EBITDA ¹	-359.3	-434.7	-294	-163.7	-116.9
EBIT ¹	-368.8	-462.2	-300.4	-166.9	-118.8
Net income ¹	-732.7	-472	-280.5	-354.3	-88.18
Net Debt ¹	-1,327	-935.7	-684.8	-340.9	-122.8
Reference price ²	35.8500	1.6400	0.8778	0.4000	0.2070
Nbr of stocks (in thousands)	213,027	225,708	229,891	232,618	241,472
Announcement Date	24/02/22	07/09/23	28/03/25	28/03/25	25/03/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CREATEAI HOLDINGS INC.	-	-	-	-	41.25M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	594.5B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%