US · CINT
CI&T Inc
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Campinas, SP 13086-902
- Website
- ciandt.com
Price · as of 2024-12-31
$4.25
Market cap 659.51M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.60 | -62.35% |
| Intrinsic Value(DCF) | $4.45 | +4.71% |
| Graham-Dodd Method(GD) | $0.20 | -95.29% |
| 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 | $0.10 | $0.10 | |||
| 2014 | |||||
| 2015 | $0.30 | $3.80 | |||
| 2016 | $0.20 | $0.60 | |||
| 2017 | $0.30 | $1.20 | |||
| 2018 | $0.60 | $3.20 | |||
| 2019 | $0.20 | $1.80 | |||
| 2020 | $0.30 | $8.60 | |||
| 2021 | $15.07 | $11.60 | $0.26 | $0.00 | $0.00 |
| 2022 | $4.59 | $8.20 | $6.11 | $0.10 | $1.80 |
| 2023 | $3.76 | $14.31 | $7,204.29 | $0.90 | $73.90 |
| 2024 | $6.96 | $8.70 | $3.44 | $0.20 | $0.00 |
AI valuation
Our deep-learning model estimates CI&T Inc's (CINT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.60
- Current price
- $4.25
- AI upside
- -62.35%
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
$4.45
+4.71% upside
Graham-Dodd
$0.20
-95.29% 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 |
| CINT | CI&T Inc | $4.25 | 659.51M | +105% | +5% | -95% | — | 172.41 | 18.15 | 11.58 | 68.72 | 712.14 | -174.39 | 34.23% | 12.66% | 6.72% | 3.49% | 3.20% | 1.82% | 0.53 | 0.61 | 1.53 | 1.44 | 1.22 | 2421.00% | -8035.00% | 728.00% | 1.15% | 0.55 | 4.99% | 0.00% | 0.00% | 9.50% | 93.12 | 88.63 | 11.79 | 13.98 |
| APPS | Digital Turbine, Inc. | $4.06 | 486.79M | +546% | -45% | — | -69% | -6.32 | 3.78 | 1.19 | 33.30 | — | -1.79 | 44.99% | -11.02% | -18.78% | -50.07% | -9.81% | -10.97% | 2.72 | -1.55 | 1.09 | 1.03 | 13.11 | -7861.00% | -991.00% | 0.00% | -2.68% | 0.05 | -2.83% | 0.00% | 0.00% | 0.00% | -17.76 | -61.56 | 1.96 | -0.24 |
| ARQQ | Arqit Quantum Inc. | $16.46 | 257.63M | +156% | +401% | — | — | -11.18 | 15.41 | 791.65 | -10.41 | — | 16.70 | -43.40% | -7271.51% | -6668.49% | -192.19% | 486.59% | -107.89% | 0.03 | -802.90 | 2.69 | 2.69 | 0.99 | -7627.00% | 8089.00% | -2101.00% | -7.05% | -1.98 | 396.60% | 0.00% | 0.00% | 4.42% | -9.95 | -12.96 | 723.24 | 1.66 |
| BLZE | Backblaze, Inc. | $3.76 | 216.87M | +539% | -25% | — | — | -8.52 | 2.62 | 1.50 | 64.86 | — | 2.62 | 60.89% | -13.82% | -17.56% | -31.85% | -22.07% | -14.21% | 0.98 | -5.21 | 1.07 | 0.89 | 13.72 | -5856.00% | 1427.00% | 7463.00% | 8.64% | 0.38 | 20.64% | 0.00% | 0.00% | 0.91% | -12.33 | 13.18 | 1.70 | 0.03 |
| CCSI | Consensus Cloud Solutions… | $30.08 | 571.69M | +161% | -34% | -86% | +16% | 6.78 | 41.62 | 1.64 | 6.39 | — | -1.52 | 79.81% | 42.96% | 24.17% | -257.35% | 21.98% | 13.35% | 42.14 | 4.23 | 1.79 | 1.50 | 2.99 | -564.00% | -20.00% | 1987.00% | 18.46% | 2.08 | 20.88% | 0.00% | 0.00% | 15.85% | 7.18 | 10.19 | 3.09 | 1.90 |
| CGNT | Cognyte Software Ltd. | $7.09 | 517.84M | +339% | -37% | -98% | — | -93.89 | 3.43 | 1.94 | 64.17 | — | 10.62 | 70.42% | -1.46% | -3.44% | -3.65% | -3.69% | -1.49% | 0.18 | -51.26 | 1.30 | 1.07 | -8.23 | -2273.00% | 1188.00% | 3178.00% | 4.95% | 0.21 | 24.19% | 0.00% | 0.00% | 6.09% | -117.44 | 17.92 | 1.72 | 1.84 |
| DAVA | Endava plc | $4.68 | 258.82M | +649% | -13% | +5% | +26% | 20.94 | 0.76 | 0.58 | 9.08 | 86.76 | 50.75 | 25.65% | 4.08% | 2.75% | 3.47% | 3.62% | 2.18% | 0.39 | 2.95 | 2.32 | 2.22 | 2.50 | 2414.00% | 425.00% | -171.00% | 10.82% | 0.43 | 6.28% | 0.00% | 0.00% | 14.58% | 19.45 | 12.75 | 0.79 | 2.76 |
| IIIV | i3 Verticals, Inc. | $22.38 | 535.82M | +214% | -54% | -57% | -96% | 31.05 | 1.42 | 2.60 | 12.07 | — | -12.91 | 55.67% | 1.88% | 8.38% | 4.65% | 0.63% | 2.61% | 0.02 | 1.74 | 1.95 | 1.77 | -1.43 | -8793.00% | -729.00% | -9174.00% | 0.68% | 0.08 | 1.13% | 0.00% | 0.00% | 8.70% | 123.68 | 132.18 | 2.33 | 3.50 |
| PRTH | Priority Technology Holdi… | $5.55 | 454.39M | +1,046% | +100% | — | +32% | 24.88 | -3.58 | 0.68 | 7.97 | — | -0.76 | 37.29% | 15.17% | 2.73% | -85.84% | 12.15% | 1.40% | -5.58 | 1.50 | 1.05 | 0.12 | 4.73 | -5079.00% | 1642.00% | 653.00% | 10.70% | 0.08 | 9.03% | 13.09% | 325.60% | 13.35% | 11.01 | 22.99 | 1.67 | 0.82 |
| YMM | Full Truck Alliance Co. L… | $9.38 | 9.77B | +14% | -30% | -51% | +76% | 31.04 | 2.57 | 8.63 | 29.89 | 66.04 | 2.84 | 86.62% | 22.02% | 27.32% | 8.52% | 13.39% | 7.75% | 0.00 | — | 9.03 | 8.92 | -2.25 | 4700.00% | 3322.00% | 3346.00% | 2.99% | 0.98 | 16.87% | 1.10% | 34.10% | 1.69% | 30.79 | 26.32 | 6.78 | 19.24 |
About CI&T Inc
CI&T Inc., together with its subsidiaries, provides strategy, design, and software engineering services to enable digital transformation for enterprises worldwide. It develops customizable software through the implementation of software solutions, including machine learning, artificial intelligence, analytics, and cloud and mobility technologies. The company was founded in 1995 and is headquartered in Campinas, Brazil.
- CEO
- Cesar Nivaldo Gon
- Employees
- 6.91K
- Beta
- 1.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.45 ÷ $4.25) − 1 = +4.71% (DCF, example).