Xiao-I Corp
NASDAQ:AIXI
Intrinsic Value
The intrinsic value of one AIXI stock under the Base Case scenario is 18.95 USD. Compared to the current market price of 2.95 USD, Xiao-I Corp is Undervalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xiao-I Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Xiao-I Corp
Balance Sheet Decomposition
Xiao-I Corp
Current Assets | 76.5m |
Cash & Short-Term Investments | 846.6k |
Receivables | 71.6m |
Other Current Assets | 4m |
Non-Current Assets | 9m |
Long-Term Investments | 2.5m |
PP&E | 2.7m |
Intangibles | 143.4k |
Other Non-Current Assets | 3.7m |
Free Cash Flow Analysis
Xiao-I Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Xiao-I Corp
Revenue
|
70.3m
USD
|
Cost of Revenue
|
-22.3m
USD
|
Gross Profit
|
48m
USD
|
Operating Expenses
|
-60.9m
USD
|
Operating Income
|
-12.9m
USD
|
Other Expenses
|
-1.6m
USD
|
Net Income
|
-14.5m
USD
|
AIXI Profitability Score
Profitability Due Diligence
Xiao-I Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Xiao-I Corp's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
AIXI Solvency Score
Solvency Due Diligence
Xiao-I Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Score
Xiao-I Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIXI Price Targets Summary
Xiao-I Corp
Dividends
Current shareholder yield for AIXI 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?
The intrinsic value of one AIXI stock under the Base Case scenario is 18.95 USD.
Compared to the current market price of 2.95 USD, Xiao-I Corp is Undervalued by 84%.