Company Valuation: Amesite Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 56.56 11.84 9.145 7.627 12.3 7.784
Change - -79.06% -22.77% -16.6% 61.27% -36.71%
Enterprise Value (EV) 1 45.84 4.687 3.785 5.556 9.967 5.486
Change - -89.78% -19.24% 46.81% 79.39% -44.96%
P/E -4.63x -1.18x -2.15x -1.73x -2.62x -2.12x
PBR 4.82x 1.47x 1.51x 3.03x 4.49x 3.28x
PEG - 0x 0x -0.58x 0.1x 0.1x
Capitalization / Revenue 83.8x 17x 10.8x 45.7x 111x 21.3x
EV / Revenue 68x 6.72x 4.48x 33.3x 90.2x 15x
EV / EBITDA -5.76x -0.52x -0.9x -1.22x -2.79x -1.76x
EV / EBIT -5.75x -0.52x -0.9x -1.21x -2.77x -1.75x
EV / FCF -8.71x -1.13x -1.77x -3.37x -4.8x -4.4x
FCF Yield -11.5% -88.1% -56.4% -29.7% -20.8% -22.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -7.13 -4.672 -1.682 -1.732 -1.026 -0.627
Distribution rate - - - - - -
Net sales 1 0.6746 0.697 0.845 0.1669 0.1105 0.3648
EBITDA 1 -7.956 -9.027 -4.199 -4.554 -3.578 -3.118
EBIT 1 -7.974 -9.057 -4.225 -4.58 -3.604 -3.143
Net income 1 -11.59 -9.06 -4.153 -4.403 -3.617 -3.096
Net Debt 1 -10.71 -7.155 -5.361 -2.071 -2.333 -2.299
Reference price 2 33.0000 5.5200 3.6100 3.0000 2.6900 1.3300
Nbr of stocks (in thousands) 1,714 2,145 2,533 2,542 4,573 5,853
Announcement Date 10/9/21 28/9/22 6/10/23 30/9/24 29/9/25 23/9/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.67M
26.22x9.75x15.8x0.75% 3,876B
119.04x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.75x6.72x17.6x-.--% 109B
42.14x11.63x30.09x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 340.01x 17.60x 42.52x 0.39% 584.96B
Weighted average by Cap. 153.29x 14.37x 28.56x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amesite Inc.

Historical PBR trend

Valuation ratios - PBR - Amesite Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amesite Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amesite Inc.

  1. Stock Market
  2. Stocks
  3. AMST Stock
  4. Valuation Amesite Inc.