US · CAPT
Captivision Inc.
- Sector
- Industrials · Industrial - Specialties
- Headquarters
- Nailsworth GL6 0BS
- Website
- captivision.com
Price · as of 2023-12-31
—
Market cap 13.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.32 | — |
| Intrinsic Value(DCF) | $2.36 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $45.77 | — |
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 |
|---|---|---|---|---|---|
| 2009 | |||||
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $10.38 | $40.29 | $3,377.71 | $0.00 | $0.00 |
| 2023 | $5.91 | $20.32 | $0.00 | $0.00 | $45.77 |
AI valuation
Our deep-learning model estimates Captivision Inc.'s (CAPT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.32
- Current price
- —
- 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
$2.36
— upside
Graham-Dodd
—
— upside
Graham Formula
$45.77
— 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 |
| CAPT | Captivision Inc. | $0.42 | 13.85M | +4,692% | +457% | — | +10,694% | -2.36 | -4.01 | 12.05 | -17.96 | -0.12 | -4.00 | 13.93% | -90.72% | -510.54% | 362.52% | 2594.63% | -257.05% | -0.50 | -5.42 | 0.21 | 0.09 | -1.97 | 192500.00% | -2751.00% | 9401.00% | -6.05% | -0.20 | 2085.00% | 0.00% | 0.00% | 0.00% | -14.91 | -18.55 | 13.52 | -10.97 |
| AQMS | Aqua Metals, Inc. | $4.90 | 14.61M | +4,204% | — | — | — | -0.50 | 0.76 | — | -0.55 | — | 0.77 | 0.00% | — | — | -116.08% | -163.27% | -81.90% | 0.26 | -41.55 | 0.57 | 0.51 | -0.01 | -2496.00% | -10000.00% | 9723.00% | -209.24% | -1.67 | -176.58% | 0.00% | 0.00% | 0.00% | -0.52 | -0.49 | — | -15.57 |
| CJMB | CALLAN JMB INC. | $1.55 | 6.95M | +32,154% | +12% | — | +2,144% | -4.99 | 3.61 | 1.74 | -4.84 | — | 3.61 | 39.05% | -34.66% | -34.95% | -38.33% | -75.54% | -31.02% | 0.29 | -423.46 | 2.59 | 2.14 | 0.56 | -29773.00% | -5029.00% | -9240.00% | 4.32% | 0.42 | 16.41% | 29.09% | -145.10% | 29.09% | -4.51 | 20.74 | 1.56 | 3.26 |
| ELPW | Elong Power Holding Limit… | $0.11 | 353.86K | +171,562% | +4,277% | — | +571,321% | -1.45 | -2.66 | 113.09 | -3.88 | -2.45 | -2.66 | -894.79% | -7526.20% | -7782.47% | 389.25% | -184.66% | -93.91% | -1.80 | -80.30 | 0.51 | 0.42 | -1.73 | 5938.00% | -8777.00% | -5475.00% | -6.45% | -0.14 | -17.91% | 0.00% | 0.00% | 0.00% | -2.27 | -23.44 | 171.10 | -7.05 |
| GFAI | Guardforce AI Co., Limite… | $0.58 | 12.73M | +8,252% | +109% | -64% | — | -2.14 | 0.39 | 0.34 | 2.18 | — | 0.43 | 17.22% | -18.49% | -16.13% | -20.41% | -54.04% | -12.92% | 0.08 | — | 4.92 | 4.56 | 6.17 | -8830.00% | 18.00% | 949.00% | -29.06% | -0.53 | -29.83% | 0.00% | 0.00% | 45.88% | 1.02 | 1.88 | -0.19 | -0.44 |
| GTEC | Greenland Technologies Ho… | $0.70 | 15.73M | +6,839% | +107% | +336% | +112% | 1.32 | 0.33 | 0.24 | 0.85 | — | 0.35 | 26.84% | 15.00% | 16.76% | 27.48% | 18.68% | 12.32% | 0.35 | 149.50 | 1.61 | 1.11 | 0.77 | -18583.00% | -707.00% | 44478.00% | 66.76% | 0.23 | 21.77% | 29.69% | 39.20% | 50.98% | 1.28 | 1.21 | 0.19 | 2.04 |
| HCAI | Hauchen AI Parking Manage… | $0.21 | 6.96M | +41,327% | +968% | +262% | +520% | 113.74 | 10.87 | 4.20 | 56.22 | — | 12.52 | 13.97% | 5.52% | 3.65% | 9.90% | 6.64% | 3.04% | 0.73 | 3.70 | 2.58 | 1.83 | 3.53 | -423.00% | 1945.00% | -14448.00% | 0.88% | 0.11 | 5.36% | 0.00% | 0.00% | 1.45% | 81.16 | 121.95 | 4.48 | 7.85 |
| HYFM | Hydrofarm Holdings Group,… | $1.35 | 6.3M | +19,359% | 0% | — | +7,610% | -0.23 | 0.07 | 0.08 | -7.98 | -12.29 | -0.61 | 16.89% | -27.42% | -35.06% | -25.94% | -12.86% | -14.29% | 0.76 | -3.42 | 2.72 | 1.17 | -7.20 | 190.00% | -1602.00% | -21368.00% | -20.69% | -0.01 | -0.79% | 0.00% | 0.00% | 65.65% | -3.05 | -49.43 | 0.84 | -1.57 |
| SBCWW | SBC Medical Group Holding… | $0.30 | 30.4M | — | — | +1,387% | +2,201% | — | — | — | — | — | — | 75.97% | 34.23% | 22.69% | 27.64% | 61.94% | 17.76% | 0.06 | 2484.23 | 3.01 | 2.83 | -1.46 | 1429.00% | 613.00% | 3160.00% | — | 0.90 | 71.99% | — | 0.00% | — | — | — | — | — |
| TOMZ | TOMI Environmental Soluti… | $0.69 | 13.96M | +6,904% | -39% | — | — | -3.71 | 4.05 | 2.14 | -5.21 | -12.60 | 5.83 | 45.96% | -53.04% | -57.85% | -71.87% | -52.92% | -38.84% | 0.73 | -10.54 | 2.39 | 0.94 | -0.64 | 2941.00% | 523.00% | -5943.00% | -9.33% | -0.53 | -19.96% | 0.00% | 0.00% | 0.00% | -4.61 | -12.23 | 2.45 | -6.20 |
| WFF | WF Holding Limited Ordina… | $0.37 | 9.44M | — | — | — | — | — | — | — | — | — | — | 40.36% | 2.53% | 2.44% | 4.21% | 4.88% | 1.93% | 0.16 | 5.53 | 1.52 | 0.90 | -2.14 | -7970.00% | -2026.00% | 2046.00% | — | 0.24 | 31.54% | — | 0.00% | — | — | — | — | — |
About Captivision Inc.
Captivision Inc. manufactures, installs, and sells LED display glasses in South Korea, North America, the Asia–Pacific region, Europe, the Middle East, and Africa. The company G-Glass, an integrated ICT product that characteristics of transparent glass. Captivision Inc. was founded in 2011 and is based in Nailsworth, the United Kingdom.
- CEO
- Gary Robert Garrabrant
- Employees
- 98
- Beta
- 1.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.36 ÷ —) − 1 = — (DCF, example).