US · CYCU
Cycurion, Inc. Common Stock
- Sector
- Technology · Information Technology Services
- Headquarters
- Mc Lean, VA 221202
- Website
- cycurion.com
Price · as of 2024-12-31
$0.99
Market cap 4.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $698.49 | +70,241.39% |
| Intrinsic Value(DCF) | $10.55 | +962.44% |
| Graham-Dodd Method(GD) | $9.91 | +897.68% |
| Graham Formula(GF) | $0.71 | -28.8% |
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 | $18.71 | $698.49 | $9.17 | $9.91 | $0.71 |
AI valuation
Our deep-learning model estimates Cycurion, Inc. Common Stock's (CYCU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $698.49
- Current price
- $0.99
- AI upside
- +70,241.39%
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
$10.55
+962.44% upside
Graham-Dodd
$9.91
+897.68% upside
Graham Formula
$0.71
-28.8% 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 |
| CYCU | Cycurion, Inc. Common Sto… | $0.99 | 4.1M | +70,241% | +962% | +898% | -29% | 7.59 | 1.73 | 0.53 | 7.90 | — | -1.73 | 20.45% | 13.60% | 6.92% | 23.13% | 16.12% | 5.30% | 1.90 | 2.00 | 0.58 | 0.58 | 4.12 | -10969.00% | -816.00% | -906.00% | -19.49% | -0.07 | -12.14% | 0.00% | 0.00% | 0.00% | 8.08 | -10.73 | 1.10 | 0.74 |
| ARBB | ARB IOT Group Limited | $4.64 | 8.19M | +803% | +4,754% | — | +10,135% | -0.45 | 0.11 | 0.51 | -2.14 | — | 0.17 | -34.95% | -114.73% | -93.99% | -22.48% | -20.57% | -19.60% | 0.00 | -6476.75 | 44.63 | 29.88 | 1.07 | -27778.00% | -7597.00% | -24864.00% | 90.31% | 35.78 | 9.85% | 0.00% | 0.00% | 0.00% | -0.30 | 0.74 | 0.34 | 2.10 |
| BNZI | Banzai International, Inc… | $1.22 | 4.22M | +7,774% | +245,347% | — | — | -1.66 | -18.87 | 11.52 | -2.25 | — | -2.04 | 68.58% | -297.44% | -695.99% | 181.95% | 301.97% | -203.56% | -4.52 | -3.64 | 0.09 | 0.07 | -0.40 | -9337.00% | -73.00% | 51746.00% | -18.36% | -0.34 | 214.70% | 0.00% | 0.00% | 5.54% | -4.72 | -6.64 | 14.04 | -5.92 |
| FTFT | Future FinTech Group Inc. | $1.49 | 325.78K | +23,952% | +147% | — | +82,282% | -0.56 | 1.33 | 8.92 | -0.46 | — | -0.04 | 58.94% | -1571.41% | -1527.15% | -117.03% | -175.88% | -78.76% | 0.07 | -312.68 | 1.58 | 1.20 | 0.11 | -3114.00% | -9005.00% | -2373.00% | -58.05% | -0.85 | -57.97% | 0.00% | 0.00% | 0.00% | -0.46 | -1.39 | 7.18 | -14.85 |
| GCL | GCL Global Holdings Ltd O… | $0.61 | 74.9M | — | — | — | — | -11.54 | 1.11 | — | -17.50 | — | 1.11 | 0.00% | — | — | — | — | — | 0.17 | — | 0.01 | 0.01 | -2.31 | — | — | — | -5.64% | -0.09 | — | 0.00% | 0.00% | 0.00% | -6.33 | -20.42 | — | -0.54 |
| JDZG | JIADE Limited | $0.15 | 460.33K | +11,546% | +1,632% | +300% | +566% | 142.56 | 11.23 | 42.65 | 121.39 | — | 14.75 | 69.81% | 34.07% | 29.90% | 12.62% | 13.57% | 10.52% | 0.07 | 59.07 | 3.18 | 1.96 | 0.13 | -4186.00% | 2036.00% | -34167.00% | -2.60% | -0.52 | -48.41% | 0.00% | 0.00% | 0.00% | 125.31 | -38.55 | 42.69 | 48.91 |
| MASK | 3 E Network Technology Gr… | $0.15 | 1.61M | +87,872% | +2,218% | +413% | +492% | 5.22 | 1.44 | 1.60 | 3.16 | — | 1.44 | 49.82% | 39.93% | 15.82% | 36.53% | 43.81% | 22.36% | 0.20 | 88.38 | 2.46 | 2.05 | 0.40 | 0.00% | 599.00% | -9851.00% | 0.18% | 0.00 | 0.41% | 0.00% | 0.00% | 0.00% | 3.16 | 440.69 | 1.26 | 3.40 |
| QCLS | Q/C Technologies, Inc. | $3.73 | 6.59M | — | — | — | — | -0.04 | 0.06 | — | 0.88 | -0.04 | 0.21 | 0.00% | — | — | -169.93% | -144.12% | -118.93% | 0.00 | — | 1.40 | 1.27 | 0.02 | 10918.00% | — | -3085.00% | -995.50% | -1.34 | -127.22% | 150.46% | -5.80% | 150.46% | 0.75 | 0.85 | — | -9.77 |
| RVYL | Ryvyl Inc. | $5.88 | 4.05M | +31,901% | +107% | — | +14,730% | -0.22 | -3.90 | 0.10 | -1.20 | — | -0.26 | 40.05% | -37.30% | -47.90% | -243.87% | -85.93% | -21.38% | -14.12 | -6.69 | 0.92 | 0.04 | -0.91 | -6034.00% | -1499.00% | -3603.00% | 363.05% | 0.20 | 87.00% | 0.00% | 0.00% | 3.93% | -1.16 | 1.15 | 0.43 | -2.21 |
| TDTH | Trident Digital Tech Hold… | $0.23 | 26.28M | +12,360% | +14% | — | +25,835% | -0.62 | -13.29 | 10.88 | -0.97 | -1.13 | -13.29 | 0.25% | -1733.47% | -1745.22% | -791.86% | -367.58% | -183.27% | -6.43 | -183.69 | 1.23 | 0.15 | -0.30 | 5522.00% | -6862.00% | 8719.00% | -187.89% | -7.07 | -433.39% | 0.00% | 0.00% | 0.00% | -0.91 | -0.77 | 15.73 | -14.21 |
About Cycurion, Inc. Common Stock
Cycurion, Inc. is a cybersecurity company providing advanced network security solutions for government agencies, enterprises, and critical infrastructure. The company specializes in threat detection, risk management, and secure communications, leveraging AI-driven analytics and real-time monitoring to protect against evolving cyber threats.
- CEO
- Leo Kevin Kelly
- Employees
- 46
- Beta
- 0.81
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.55 ÷ $0.99) − 1 = +962.44% (DCF, example).