C3.ai Inc
NYSE:AI
Intrinsic Value
The intrinsic value of one AI stock under the Base Case scenario is 17.02 USD. Compared to the current market price of 24.39 USD, C3.ai Inc is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
C3.ai Inc
Fundamental Analysis

Revenue & Expenses Breakdown
C3.ai Inc
Balance Sheet Decomposition
C3.ai Inc
Current Assets | 904.3m |
Cash & Short-Term Investments | 742.7m |
Receivables | 137.2m |
Other Current Assets | 24.3m |
Non-Current Assets | 121.6m |
PP&E | 79.3m |
Intangibles | 625k |
Other Non-Current Assets | 41.7m |
Free Cash Flow Analysis
C3.ai Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
C3.ai Inc
Revenue
|
389.1m
USD
|
Cost of Revenue
|
-153.2m
USD
|
Gross Profit
|
235.9m
USD
|
Operating Expenses
|
-560.3m
USD
|
Operating Income
|
-324.4m
USD
|
Other Expenses
|
35.7m
USD
|
Net Income
|
-288.7m
USD
|
AI Profitability Score
Profitability Due Diligence
C3.ai Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
C3.ai Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
AI Solvency Score
Solvency Due Diligence
C3.ai Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
C3.ai Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AI Price Targets Summary
C3.ai Inc
According to Wall Street analysts, the average 1-year price target for AI is 29.94 USD with a low forecast of 15.15 USD and a high forecast of 52.5 USD.
Dividends
Current shareholder yield for AI 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 AI stock under the Base Case scenario is 17.02 USD.
Compared to the current market price of 24.39 USD, C3.ai Inc is Overvalued by 30%.