US · BNC
CEA Industries Inc. Common Stock
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Boulder, CO 80301
- Website
- ceaindustries.com
Price · as of 2024-12-31
$3.16
Market cap 2.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $901.90 | +28,441.14% |
| Intrinsic Value(DCF) | $684.35 | +21,556.65% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $205.58 | +6,405.76% |
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 | $0.00 | $101.11 | |||
| 2013 | $0.00 | $252.00 | |||
| 2014 | $360.00 | $8,958,187.20 | $650,176,202.32 | $0.00 | $0.00 |
| 2015 | $104.40 | $3,452.89 | $441,887,054,350.42 | $0.00 | $0.00 |
| 2016 | $318.60 | $17,237.40 | $1,246,854,932.32 | $0.00 | $0.00 |
| 2017 | $437.40 | $290,514.87 | $2,680,570.01 | $0.00 | $0.00 |
| 2018 | $127.80 | $138.65 | $1,134,129.54 | $0.00 | $0.00 |
| 2019 | $97.20 | $12,397.25 | $10,010,883.80 | $0.00 | $0.00 |
| 2020 | $219.60 | $297.57 | $2,011,915.99 | $0.00 | $455.17 |
| 2021 | $21.72 | $47,754.93 | $622,989.00 | $0.00 | $0.00 |
| 2022 | $10.56 | $445.00 | $90,472.68 | $0.00 | $77.38 |
| 2023 | $6.84 | $78.36 | $6,564.12 | $0.00 | $125.40 |
| 2024 | $9.50 | $901.90 | $1,134.25 | $0.00 | $205.58 |
AI valuation
Our deep-learning model estimates CEA Industries Inc. Common Stock's (BNC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $901.90
- Current price
- $3.16
- AI upside
- +28,441.14%
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
$684.35
+21,556.65% upside
Graham-Dodd
—
— upside
Graham Formula
$205.58
+6,405.76% 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 |
| BNC | CEA Industries Inc. Commo… | $3.16 | 2.74M | +28,441% | +21,557% | — | +6,406% | -2.25 | 0.77 | 2.52 | 0.67 | — | 0.77 | -7.83% | -113.15% | -112.22% | -29.32% | -4119.51% | -26.07% | 0.03 | — | 9.80 | 9.42 | 2.91 | -254.00% | -5943.00% | -5015.00% | -43.17% | -2.97 | -3968.01% | 0.00% | 0.00% | 0.00% | 0.66 | 0.69 | -0.75 | -1.49 |
About CEA Industries Inc. Common Stock
CEA Industries Inc. is a U.S.-based company providing engineering, design, and technology solutions for the controlled environment agriculture (CEA) industry. Through its subsidiary Surna Cultivation Technologies LLC, it supplies proprietary environmental controls, HVAC, mechanical, electrical, and lighting systems primarily for indoor cannabis and specialty crop cultivation operations in North America. The company recently shifted its strategic focus to operate under the name "BNB Network Company," adopting BNB as its primary treasury reserve asset.
- CEO
- David J. Namdar
- Employees
- 29
- Beta
- 0.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($684.35 ÷ $3.16) − 1 = +21,556.65% (DCF, example).