Loading...

C3.ai Inc (NYSE:AI)

19.23 USD +0.16 USD ( +0.84% )
Watchlist Manager
C3.ai Inc
NYSE:AI
Watchlist

DCF Value

Estimated DCF Value of one AI stock under the base case scenario is 14.92 USD. Compared to the current market price of 19.23 USD, the stock is Overvalued by 22%.

Estimated DCF Value of one NYSE:AI stock is 14.92 USD. Compared to the current market price of 19.23 USD, the stock is Overvalued by 22% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.69%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AI DCF Value
Base Case
14.92 USD
Overvaluation 22%
DCF Value
Price
C
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
C3.ai Inc Competitors:
DCF Valuation
IDCC
InterDigital Inc
PHUN
Phunware Inc
3738
Vobile Group Ltd
4478
freee KK
TJG
Innofactor Plc
0QK1
Crealogix Holding AG
BL
Blackline Inc
MODN
Model N Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 595M USD
+ Cash & Equivalents 340M USD
+ Investments 653M USD
Firm Value 1.6B USD
Equity Value 1.6B USD
/ Shares Outstanding 106M
AI DCF Value 14.92 USD
Overvalued by 22%

To view the process of calculating the Present Value of C3.ai Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AI stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AI Stock DCF Valuation FAQ

What is the DCF value of one AI stock?

Estimated DCF Value of one AI stock under the base case scenario is 14.92 USD. Compared to the current market price of 19.23 USD, the stock is Overvalued by 22%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project C3.ai Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (595M USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 14.92 USD per one AI share.