
BenevolentAI SA
AEX:BAI

Intrinsic Value
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:

Fundamental Analysis


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 |
Free Cash Flow Analysis
BenevolentAI SA
GBP | |
Free Cash Flow | GBP |
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
|
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.

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.

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
Dividends
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?