US · ARAI
Arrive AI Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Fishers, IN 46038
- Website
- arriveai.com
Price · as of 2024-12-31
$0.76
Market cap 40.08M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates Arrive AI Inc.'s (ARAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.76
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ARAI | Arrive AI Inc. | $0.76 | 40.08M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 621.23% | 487.18% | -564.63% | -0.02 | -980.24 | 0.31 | 0.07 | 0.02 | -3750.00% | — | -1772.00% | — | -1.17 | 257.16% | — | 0.00% | — | — | — | — | — |
| AISP | Airship AI Holdings, Inc. | $2.73 | 93.83M | +74,837% | +638% | +58% | — | 0.00 | -12.83 | 5.99 | -11.82 | — | -12.83 | 50.24% | -47.10% | 191.38% | -97457.23% | 17.70% | 176726.36% | -0.12 | — | 2.94 | 2.90 | 1.59 | -14000.00% | -3353.00% | 12297601.00% | -8726.62% | -1273.74 | 19636.47% | 0.00% | 0.00% | 0.45% | -11.20 | -0.01 | 5.28 | -0.90 |
| ARBE | Arbe Robotics Ltd. | $0.82 | 89.52M | +3,208% | +339% | — | — | -1.98 | 2.19 | 87.06 | -1.52 | — | 2.19 | -78.17% | -4671.93% | -4402.73% | -142.69% | -175.71% | -66.72% | 0.68 | — | 2.21 | 1.40 | -0.50 | -3279.00% | 3359.00% | 1601.00% | -43.02% | -1.17 | -140.86% | 0.00% | 0.00% | 0.00% | -1.51 | -1.88 | 70.40 | -5.48 |
| EXFY | Expensify, Inc. | $0.95 | 88.4M | +2,746% | -61% | -71% | — | -4.03 | 0.65 | 0.61 | -3.60 | -4.40 | 0.65 | 50.34% | -12.68% | -15.05% | -16.39% | -22.43% | -11.89% | 0.04 | — | 3.30 | 1.63 | 7.41 | 9167.00% | 206.00% | 2353.00% | 23.29% | 0.43 | 24.99% | 0.00% | 0.00% | 25.56% | -1.56 | 1.40 | 0.20 | 0.81 |
| SANG | Sangoma Technologies Corp… | $4.62 | 153.45M | +539% | -52% | -79% | — | -36.77 | 0.72 | 0.56 | 3.77 | — | -5.72 | 51.76% | -0.54% | -2.12% | -1.95% | -0.45% | -1.34% | 0.22 | -0.31 | 0.86 | 0.62 | 0.71 | -4054.00% | -89.00% | -116.00% | 17.88% | 0.84 | 10.47% | 0.00% | 0.00% | 17.97% | -127.33 | 6.89 | 0.68 | 1.52 |
| STEM | Stem, Inc. | $10.51 | 88.18M | -66% | -66% | — | +57,769% | -0.08 | -0.18 | 0.49 | -0.70 | -0.02 | -0.13 | -7.65% | -580.60% | -590.67% | -6139.13% | -179.18% | -95.19% | -1.36 | -45.89 | 1.06 | 0.90 | -0.61 | 48616.00% | -6867.00% | -7854.00% | -68.01% | -0.28 | -10.33% | 0.00% | 0.00% | 0.00% | -0.66 | -11.50 | 3.85 | -11.14 |
| TROO | TROOPS, Inc. | $2.88 | 311.36M | +1,543% | +12,213% | — | — | -7.85 | 1.54 | 10.45 | -8.96 | -1.17 | 1.93 | 19.27% | -56.86% | -133.16% | -20.82% | -9.50% | -17.94% | 0.00 | — | 3.30 | 3.26 | 0.46 | 66923.00% | 18224.00% | -12521.00% | 1.62% | 0.33 | 2.83% | 0.00% | 0.00% | 1.94% | -17.49 | 58.78 | 9.94 | 4.30 |
| TTEC | TTEC Holdings, Inc. | $2.50 | 121.37M | +1,563% | -64% | — | — | — | 0.97 | 0.05 | -117.08 | — | -0.28 | 17.57% | 4.46% | -9.01% | 0.00% | 8.37% | 0.00% | 8.86 | 1.33 | 1.89 | 1.51 | -104.60 | -4080.00% | -320.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 70.28% | 10.79 | — | 0.48 | 4.09 |
| XTKG | X3 Holdings Co Ltd. | $0.05 | 793.99K | +135,948% | +3,287% | — | +245,715% | -0.68 | 1.23 | 4.88 | -5.12 | -1.14 | 1.89 | 39.80% | -718.28% | -656.57% | -93.78% | -86.36% | -63.91% | 0.25 | -559.53 | 0.74 | 0.69 | -0.58 | 5927.00% | -3099.00% | -7996.00% | -4.62% | -0.03 | -2.72% | 0.00% | 0.00% | 0.01% | -0.77 | -24.38 | 5.50 | -6.39 |
| ZENA | ZenaTech, Inc. | $2.64 | 67.32M | +1,028% | -49% | — | — | -16.89 | 3.47 | 38.55 | -29.80 | -0.80 | 6.19 | 88.69% | -153.51% | -228.24% | -30.76% | -13.78% | -17.54% | 0.46 | -2.08 | 2.17 | 1.37 | -2.31 | 212222.00% | 743.00% | 33778.00% | -14.95% | -3.41 | -51.73% | 0.00% | 0.00% | 2.47% | -27.22 | -7.25 | 41.79 | 3.08 |
| ZEPP | Zepp Health Corporation | $19.28 | 276.14M | -0% | -73% | — | +808% | -4.32 | 0.18 | 0.25 | -2.43 | -0.26 | 0.19 | 38.46% | -25.88% | -41.56% | -3.51% | -13.29% | -1.81% | 0.72 | -8.51 | 1.29 | 0.98 | -1.51 | 164286.00% | -4661.00% | -16325.00% | -7.90% | -0.02 | -1.00% | 0.00% | 0.00% | 0.70% | -2.44 | -32.52 | 0.63 | 0.35 |
About Arrive AI Inc.
Arrive AI Inc. operates subscription-based platform, a Mailbox-as-a-Service. Its mailbox enables automated delivery of packages, products, food, etc. on-demand, smart, secure, climate-controlled deliveries by couriers, drones, and robots. The company was formerly known as Arrive Technology Inc. and changed its name to Arrive AI Inc. in September 2024. Arrive AI Inc. was incorporated in 2020 and is based in Fishers, Indiana.
- CEO
- Daniel Steven O'Toole
- Employees
- 7
- Beta
- 34.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.76) − 1 = — (DCF, example).