BenevolentAI SA
AEX:BAI

Watchlist Manager
BenevolentAI SA Logo
BenevolentAI SA
AEX:BAI
Watchlist
Price: 0.081 EUR
Market Cap: 11.6m EUR

Intrinsic Value

BAI's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one BAI stock under the Base Case scenario is 0.964 EUR. Compared to the current market price of 0.081 EUR, BenevolentAI SA is Undervalued by 92%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BAI Intrinsic Value
0.964 EUR
Undervaluation 92%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about BenevolentAI SA
Financials
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
BenevolentAI SA

Balance Sheet Decomposition
BenevolentAI SA

Current Assets 63.8m
Cash & Short-Term Investments 38.1m
Receivables 25.7m
Non-Current Assets 30.4m
Long-Term Investments 356k
PP&E 6.1m
Intangibles 23.5m
Other Non-Current Assets 413k
Efficiency

Free Cash Flow Analysis
BenevolentAI SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BenevolentAI SA

Revenue
4.9m GBP
Cost of Revenue
-5.6m GBP
Gross Profit
-717k GBP
Operating Expenses
-62.9m GBP
Operating Income
-63.6m GBP
Other Expenses
12.2m GBP
Net Income
-51.4m GBP
Fundamental Scores

BAI Profitability Score
Profitability Due Diligence

BenevolentAI SA's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Exceptional Revenue Growth Forecast
Negative Operating Income
Negative Net Income
Negative ROE
20/100
Profitability
Score

BenevolentAI SA's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

BAI Solvency Score
Solvency Due Diligence

BenevolentAI SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Low D/E
Short-Term Solvency
53/100
Solvency
Score

BenevolentAI SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BAI Price Targets Summary
BenevolentAI SA

There are no price targets for BAI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

BenevolentAI SA
does not pay dividends
Shareholder Yield

Current shareholder yield for BAI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest