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.($)
- - - - 153M
23.53x3.79x13.24x2.85% 221B
-118.27x18.83x108.74x-.--% 114B
13.23x1.46x7.67x3.64% 108B
15.38x2.82x10.62x5.34% 89.33B
19.5x5.15x12.66x2.92% 59.78B
15.39x2.25x9.54x5.08% 49.52B
21.78x1.59x10.05x0.87% 43.08B
21.13x1.73x10.7x1.39% 41.87B
18.66x2.4x11.39x4.63% 38.48B
Average 3.37x 4.45x 21.62x 2.97% 76.52B
Weighted average by Cap. -1.32x 5.29x 25.68x 2.88%

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.