US · FUSEW
Fusemachines Inc. Warrants
- Sector
- Technology · Software - Application
- Headquarters
- New York, NY 10018
- Website
- fusemachines.com
Price · as of 2024-12-31
$0.10
Market cap 1.01M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| 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 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Fusemachines Inc. Warrants's (FUSEW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.10
- 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
—
— upside
Graham-Dodd
—
— 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 |
| FUSEW | Fusemachines Inc. Warrant… | $0.10 | 1.01M | — | — | — | — | — | — | — | — | — | — | 74.97% | -0.41% | -2.82% | -160.48% | 1.86% | 10.08% | -0.72 | -9.67 | 12.64 | 6.98 | -1.15 | 12308.00% | 723941.00% | -703121.00% | — | 9.90 | -191.89% | — | 0.00% | — | — | — | — | — |
| ATMV | AlphaVest Acquisition Cor… | $10.30 | 38.24M | — | — | — | — | 26.00 | 2.73 | — | 26.66 | 55.47 | 2.73 | 0.00% | — | — | 5.12% | -1.86% | 4.96% | 0.07 | — | 0.00 | 0.00 | 0.66 | 4687.00% | — | -10486.00% | 0.07% | 0.02 | 0.09% | 0.00% | 0.00% | 80.83% | -52.38 | 1487.95 | — | 14.81 |
| BENF | Beneficient | $4.66 | 5.41M | +572,403% | -78% | +2,209% | — | -2.30 | -0.01 | -0.23 | -3.34 | — | -0.01 | 312.10% | 304.41% | -643.95% | 0.40% | 29.77% | -0.22% | -0.71 | -1.62 | 0.26 | 0.25 | -3.29 | -10001.00% | -9197.00% | -3530.00% | -2099.78% | -0.21 | 47.77% | 0.00% | 0.00% | 312.89% | -4.90 | -3.05 | -14.90 | -8.61 |
| NOEM | CO2 Energy Transition Cor… | $10.36 | 99.31M | — | — | — | — | 10530.00 | 0.41 | — | 413.44 | — | 0.41 | 0.00% | — | — | 0.01% | -0.29% | 0.01% | 0.00 | -226.44 | 2.63 | 2.14 | -14.54 | -10098.00% | — | 16640.00% | -1.10% | -0.69 | -0.91% | 0.00% | 0.00% | 4.95% | -108.77 | -87.61 | — | 6.59 |
| RMCO | Royalty Management Holdin… | $3.82 | 57.84M | +9,865% | -90% | -77% | — | -130.95 | 1.10 | 18.54 | 183.06 | — | 1.28 | 97.19% | -38.70% | -14.16% | -0.98% | -2.41% | -0.80% | 0.04 | -2.31 | 0.76 | 0.56 | 5.87 | -9050.00% | 6521.00% | -28860.00% | 3.48% | 0.65 | 4.02% | 0.00% | 0.00% | 11.64% | -49.49 | 29.65 | 19.15 | 6.43 |
About Fusemachines Inc. Warrants
Fusemachines Inc. develops and delivers artificial intelligence (AI) as a service and machine learning software solutions. The company offers Fuse Anna which is an AI assistant for follow ups through daily reminders; and Fuse Prospector which is an artificial intelligence sales platform. Further, the company offers managed outbound services and AI as a service for big data processing, data management, and cloud analytics. Additionally, it offers Fusemachines AI fellowship program, which provides selected scholars from underserved communities with mentorship and resources to develop advanced skills in artificial intelligence and machine learning; as well as Fusemachines Academy, a learning platform to build and enhance skills. The company serves governments, financial institutions, and e-commerce companies. The company is based in New York, New York with an additional offices in Kathmandu, Nepal; Toronto, Canada; Kochi, India; Santo Domingo, Cuba.
- CEO
- Sameer Raj Maskey
- Employees
- 317
- Beta
- -0.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.10) − 1 = — (DCF, example).