Price · as of 2025-12-31
$3.30
Market cap 1.9M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $13,251.02 | +401,446.06% |
| Intrinsic Value(DCF) | $255.84 | +7,652.73% |
| Graham-Dodd Method(GD) | $1,554.77 | +47,014.3% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $19,647.23 | $0.00 | |||
| 2023 | $2,760.00 | $169,073.23 | $3,415,427,220.91 | $16,903.51 | $1,195,287.24 |
| 2024 | $94.80 | $529.60 | $23,791.44 | $146.93 | $0.00 |
| 2025 | $1.54 | $13,251.02 | $457.51 | $1,554.77 | $0.00 |
AI valuation
Our deep-learning model estimates C3is Inc.'s (CISS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $13,251.02
- Current price
- $3.30
- AI upside
- +401,446.06%
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
$255.84
+7,652.73% upside
Graham-Dodd
$1,554.77
+47,014.3% 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 |
| CISS | C3is Inc. | $3.30 | 1.9M | +401,446% | +7,653% | +47,014% | — | 0.01 | 0.00 | 0.00 | -1.88 | — | 0.00 | 12.76% | 3.93% | 30.13% | 12.53% | 1.96% | 10.48% | 0.00 | 3.64 | 6.21 | 5.72 | -0.08 | -11546.00% | -1783.00% | -8356.00% | 2790.35% | 1.19 | 5.53% | 413.29% | 5.50% | 413.29% | -10.83 | -3.85 | -0.43 | 0.70 |
| BLMZ | Harrison Global Holdings … | $0.03 | 40.29K | +332,445% | +5,609% | — | — | -5.08 | 2.32 | 5.10 | -4.90 | -0.39 | 2.97 | 30.06% | -84.49% | -100.45% | -91.18% | -111.93% | -42.37% | 0.08 | -377.08 | 2.81 | 1.67 | 0.53 | 129921.00% | 7148.00% | 76537.00% | -47.76% | -2.02 | -322.90% | 0.00% | 0.00% | 5.86% | -5.45 | -1.89 | 4.61 | 2.40 |
| DGLY | Digital Ally, Inc. | $2.59 | 1.64M | +13,877% | +6,850% | — | +4,414% | -73.68 | -204.72 | 81.42 | -19144325.54 | — | -86.62 | 27.93% | 0.00% | -100.98% | -1467.30% | 0.00% | -58.09% | -1.11 | 0.00 | 0.35 | 0.20 | -97699.06 | -3948.00% | -3044.00% | -4791.00% | -0.33% | -0.17 | -51.74% | 0.00% | 0.00% | 0.06% | -19144325.54 | -304.59 | 81.83 | 19.05 |
| EPWK | EPWK Holdings Ltd. | $0.75 | 360.88K | — | — | — | — | — | — | — | — | — | — | 18.69% | -8.44% | -5.95% | 18.20% | 462.23% | -21.75% | -0.87 | -11.76 | 0.12 | 0.04 | -7.48 | 2779.00% | 210.00% | 808.00% | — | -0.18 | 439.82% | — | 0.00% | — | — | — | — | — |
| ICON | Icon Energy Corp. | $1.35 | 537K | +106,169% | +11% | — | — | -0.48 | 0.09 | 0.18 | 10.68 | -0.01 | 0.09 | 22.54% | 1.60% | -37.29% | -25.34% | 0.46% | -9.62% | 1.63 | 0.05 | 1.10 | 0.91 | 10.03 | 332941.00% | 11202.00% | -6919.00% | -262.01% | 0.17 | -13.39% | 7.58% | -3.60% | 7.58% | 182.76 | -6.22 | 2.92 | 0.15 |
| LICN | Lichen International Limi… | $3.12 | 2.38M | +32,966% | +17% | -18% | — | -13.73 | 1.15 | 2.03 | -34.22 | — | 1.46 | 61.90% | -10.97% | -14.80% | -9.09% | -11.07% | -8.42% | 0.00 | — | 7.96 | 7.92 | 15.90 | -10064.00% | 432.00% | 33464.00% | -13.70% | -1.30 | -27.98% | 0.00% | 0.00% | 1.10% | -12.60 | -4.99 | 1.38 | 13.31 |
| RAIN | Rain Enhancement Technolo… | $2.57 | 20.9M | — | — | — | — | -0.83 | -0.71 | — | -1.61 | -0.02 | -0.70 | 0.00% | — | — | 153.00% | 480.41% | -505.38% | -0.66 | -148.90 | 0.12 | 0.11 | -0.77 | 349498.00% | — | 17245.00% | -36.42% | -0.21 | 145.97% | 0.00% | 0.00% | 0.00% | -1.61 | -5.29 | — | -23.28 |
| SGBX | Safe & Green Holdings Cor… | $1.06 | 533.68K | +53,801% | +1,287% | — | +2,735,405% | -0.07 | -0.10 | 0.25 | -0.52 | — | -0.10 | -4.90% | -195.04% | -341.17% | 170.48% | 1762.97% | -145.86% | -0.55 | -3.10 | 0.08 | 0.04 | -0.43 | -6906.00% | -6988.00% | 4011.00% | -871.21% | -0.79 | 1995.83% | 37.71% | -2.80% | 497.25% | -0.80 | -0.71 | 1.56 | -29.64 |
| SGLY | Singularity Future Techno… | $0.41 | 1.59M | +42,322% | +381% | — | +8,209% | -1.19 | 0.31 | 2.17 | 3.94 | — | 0.31 | 2.83% | -149.56% | -215.78% | -23.28% | 276.76% | -17.94% | 0.12 | -18.53 | 2.49 | 2.49 | 5.21 | -4829.00% | -4219.00% | -3893.00% | -68.53% | -0.37 | 274.81% | 0.00% | 0.00% | 44.99% | 4.49 | 4.52 | -6.71 | -6.64 |
| VCIG | VCI Global Limited | $9.14 | 996.81K | +129,357% | +127,947% | +10,030% | +27,518% | 467.42 | 41.61 | 129.10 | 433.78 | — | 45.45 | 82.22% | 29.41% | 28.30% | 14.23% | 16.19% | 13.03% | 0.00 | 62.05 | 9.36 | 7.27 | -0.94 | -9911.00% | 3699.00% | 266377.00% | 0.55% | 4.30 | 39.45% | 0.00% | 0.00% | 0.20% | 437.94 | 182.30 | 128.82 | 412.80 |
About C3is Inc.
C3is Inc. offers international seaborne transportation services. The company provides its services to dry bulk charterers, including national and private industrial users, commodity producers and traders, oil producers, refineries, and commodities traders and producers. It owns and operates three drybulk carriers, which transport major bulks, such as iron ore, coal, and grains, as well as minor bulks comprising bauxite, phosphate, and fertilizers; and one Aframax crude oil tanker that transports crude oil. The company was founded in 2021 and is based in Athens, Greece.
- CEO
- Diamantis Andriotis
- Employees
- 0
- Beta
- 1.96
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($255.84 ÷ $3.30) − 1 = +7,652.73% (DCF, example).