US · GXAI
Gaxos.ai Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Roseland, NJ 07068
- Website
- nftgco.com
Price · as of 2024-12-31
$1.28
Market cap 8.12M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $191.58 | +14,867.19% |
| Intrinsic Value(DCF) | $3,277.12 | +255,925% |
| 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 | $19.08 | ||||
| 2023 | $6.32 | ||||
| 2024 | $1.26 | $191.58 | $7.82 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Gaxos.ai Inc.'s (GXAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $191.58
- Current price
- $1.28
- AI upside
- +14,867.19%
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
$3,277.12
+255,925% 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 |
| GXAI | Gaxos.ai Inc. | $1.28 | 8.12M | +14,867% | +255,925% | — | — | -0.65 | 0.13 | 556.14 | 3.98 | — | 0.14 | 100.00% | -91969.33% | -85033.10% | -34.15% | 2259.05% | -33.05% | 0.00 | — | 41.91 | 41.76 | 3.94 | -5200.00% | 147305.00% | 1442.00% | -155.19% | -8.17 | 2119.98% | 0.00% | 0.00% | 598.01% | 3.92 | 4.18 | -3607.13 | 3.06 |
| BHAT | Fujian Blue Hat Interacti… | $0.05 | 358.58K | +2,347,658% | +13,746,425% | — | +2,080,288% | -0.23 | 0.07 | 0.12 | -0.54 | 0.00 | 0.07 | 8.26% | -23.80% | -50.87% | -26.18% | -11.34% | -15.30% | 0.09 | -1.32 | 1.72 | 0.13 | -0.30 | 46666218.00% | -7459.00% | -5809.00% | -40.90% | -0.02 | -2.25% | 0.00% | 0.00% | 15.55% | -1.10 | -5.54 | 0.26 | -0.68 |
| MSGM | Motorsport Games Inc. | $3.90 | 19.81M | +10,493% | +487% | — | — | -1.23 | 7.54 | 0.43 | -8.67 | — | -1.30 | 62.87% | -20.14% | -31.69% | -397.74% | 463.10% | -38.04% | 0.10 | -14.49 | 0.56 | 0.46 | 2.40 | -8142.00% | 2573.00% | -7911.00% | -76.55% | -0.57 | 757.73% | 0.00% | 0.00% | 0.00% | -1.67 | -1.02 | 0.34 | -20.02 |
| MYSE | Myseum Inc. | $1.84 | 7.85M | +9,578% | -44% | — | +1,888% | -1.31 | 0.95 | 15066.47 | -0.47 | — | 1.13 | -532039.22% | -1211216.28% | -972284.40% | -77.43% | -387.84% | -84.61% | 0.00 | — | 6.80 | 6.58 | 0.23 | -6546.00% | -3512.00% | -3329.00% | -66.80% | -6.96 | -322.29% | 0.00% | 0.00% | 4.98% | -0.46 | -0.55 | 5549.93 | -9.82 |
| SOPA | Society Pass Incorporated | $0.73 | 4M | +77,070% | -37% | — | +1,942% | -0.33 | -1.58 | 0.48 | 0.36 | — | -0.44 | 26.22% | -131.18% | -143.93% | -646.37% | 321.86% | -54.39% | -0.41 | -61.27 | 0.62 | 0.47 | 0.72 | -6326.00% | -1305.00% | -11712.00% | 72.35% | 0.11 | -84.37% | 0.00% | 0.00% | 135.24% | 0.36 | -1.39 | -0.48 | -8.77 |
| SOS | SOS Limited | $1.26 | 6.58M | +251,844% | +46,875% | +9,676% | — | -1.19 | 0.04 | 0.07 | 21.45 | -0.01 | 0.04 | 3.04% | -9.34% | -5.88% | -3.14% | -12.31% | -2.82% | 0.00 | — | 9.97 | 2.33 | 23.01 | 823333.00% | 15042.00% | -75470.00% | -392.19% | -1.36 | -36.20% | 0.00% | 0.00% | 0.00% | 10.25 | 3.48 | -0.96 | 0.74 |
| TBH | Brag House Holdings, Inc. | $0.28 | 3.03M | +14,629,550% | +529% | — | +9,687% | -14.05 | -5.46 | 440111.39 | -47.07 | — | -5.46 | -341.90% | -1420637.14% | -3131922.86% | 45.25% | 74.04% | -325.58% | -0.71 | -0.68 | 0.01 | 0.01 | -5.42 | -2955.00% | -9997.00% | -2642.00% | -1.24% | -0.06 | 28.38% | 0.00% | 0.00% | 0.00% | -35.01 | -91.35 | 497377.13 | -25.62 |
| WATT | Energous Corporation | $11.82 | 19.03M | +305% | +38,258% | — | — | -0.12 | -2.06 | 2.88 | -0.14 | — | -2.06 | 1.56% | -2397.14% | -2395.57% | -353.09% | 1789.12% | -179.75% | -1.38 | — | 0.60 | 0.29 | -0.01 | -3807.00% | 6196.00% | -895.00% | -798.80% | -3.61 | 1719.73% | 0.00% | 0.00% | 0.00% | -0.13 | -0.13 | 3.06 | -163.88 |
About Gaxos.ai Inc.
Gaxos.ai Inc. designs, develops, acquires, and manages games that offer non-fungible tokens. The company develops a digital gaming platform, which provides the company's proprietary games, as well as games developed and published by third parties under the Gaxos name. The company was formerly known as The NFT Gaming Company, Inc. and changed its name to Gaxos.ai Inc. in January 2024. The company was incorporated in 2021 and is based in Roseland, New Jersey.
- CEO
- Vadim Mats
- Employees
- 3
- Beta
- 1.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3,277.12 ÷ $1.28) − 1 = +255,925% (DCF, example).