Beyond Air Inc
NASDAQ:XAIR

Watchlist Manager
Beyond Air Inc Logo
Beyond Air Inc
NASDAQ:XAIR
Watchlist
Price: 0.726 USD 3.85% Market Closed
Market Cap: 6m USD

Intrinsic Value

The intrinsic value of one XAIR stock under the Base Case scenario is 22.483 USD. Compared to the current market price of 0.726 USD, Beyond Air Inc is Undervalued by 97%.

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

XAIR Intrinsic Value
22.483 USD
Undervaluation 97%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare XAIR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about XAIR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beyond Air Inc

Current Assets 18.6m
Cash & Short-Term Investments 10.7m
Receivables 970k
Other Current Assets 6.9m
Non-Current Assets 12.4m
PP&E 11m
Intangibles 1.1m
Other Non-Current Assets 306k
Current Liabilities 4.4m
Accounts Payable 1.9m
Accrued Liabilities 1.6m
Other Current Liabilities 908k
Non-Current Liabilities 13.8m
Long-Term Debt 10.1m
Other Non-Current Liabilities 3.8m
Efficiency

Free Cash Flow Analysis
Beyond Air Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beyond Air Inc

Revenue
5.8m USD
Cost of Revenue
-6.2m USD
Gross Profit
-389k USD
Operating Expenses
-34.8m USD
Operating Income
-35.2m USD
Other Expenses
-1.5m USD
Net Income
-36.7m USD
Fundamental Scores

XAIR Profitability Score
Profitability Due Diligence

Beyond Air Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Negative Gross Margin
Negative 3Y Average Gross Margin
Negative 3Y Average Net Margin
17/100
Profitability
Score

Beyond Air Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.

XAIR Solvency Score
Solvency Due Diligence

Beyond Air Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Negative Net Debt
40/100
Solvency
Score

Beyond Air Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XAIR Price Targets Summary
Beyond Air Inc

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

Dividends

Beyond Air Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for XAIR 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

XAIR Insider Trading
Buy and sell transactions by insiders