Price · as of 2024-12-31
$2.87
Market cap 515.52M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.67 | +794.43% |
| Intrinsic Value(DCF) | $2.11 | -26.48% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $31.59 | +1,000.56% |
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 | $0.00 | $0.00 | |||
| 2022 | $1.92 | $12.15 | |||
| 2023 | $2.09 | $35.63 | $43.48 | $0.00 | $0.00 |
| 2024 | $2.93 | $25.67 | $1.55 | $0.00 | $31.59 |
AI valuation
Our deep-learning model estimates SEALSQ Corp's (LAES) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.67
- Current price
- $2.87
- AI upside
- +794.43%
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
$2.11
-26.48% upside
Graham-Dodd
—
— upside
Graham Formula
$31.59
+1,000.56% 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 |
| LAES | SEALSQ Corp | $2.87 | 515.52M | +794% | -26% | — | +1,001% | -4.87 | 1.33 | 9.41 | -1.74 | -2.18 | 1.33 | 33.95% | -156.55% | -193.07% | -51.15% | -220.02% | -33.79% | 0.11 | -8.28 | 6.00 | 5.73 | 4.78 | 22381.00% | -6347.00% | 9429.00% | -11.40% | -0.72 | -150.71% | 0.00% | 0.00% | 81.56% | -1.60 | -2.34 | 2.51 | 3.03 |
| ADTN | ADTRAN Holdings, Inc. | $10.20 | 817.18M | +269% | -52% | — | +391% | -189102.46 | 5.45 | 7942.30 | 11.26 | — | -3.81 | 38.30% | -15596.00% | -45656.00% | 0.00% | -5.93% | 0.00% | 1.68 | -0.81 | 1.76 | 0.94 | 1.85 | -8995.00% | -9999.00% | 15529.00% | 12.34% | 0.36 | 37.24% | 0.00% | 0.00% | 0.00% | -58.25 | 9.27 | 9083.98 | 0.08 |
| AEHR | Aehr Test Systems | $37.43 | 1.15B | +697% | -78% | -92% | -99% | -137.69 | 4.38 | 9.13 | -580.26 | — | 5.31 | 40.59% | -7.31% | -6.63% | -3.34% | -4.44% | -2.83% | 0.09 | — | 5.68 | 2.75 | 15.95 | -11161.00% | -1095.00% | -133059.00% | -2.30% | -0.47 | -13.99% | 0.00% | 0.00% | 0.15% | -121.49 | -42.28 | 8.89 | 13.27 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| BLND | Blend Labs, Inc. | $1.68 | 430.28M | +1,566% | -26% | — | — | -18.13 | -13.97 | 4.86 | -21.82 | — | -13.47 | 55.88% | -30.63% | -30.62% | 114.87% | 63.02% | -22.61% | -0.07 | -7.35 | 3.47 | 3.04 | 1.21 | -6842.00% | 330.00% | -8215.00% | -2.91% | -0.33 | 29.07% | 0.00% | 0.00% | 19.96% | -13.96 | -30.26 | 4.27 | -7.66 |
| CRSR | Corsair Gaming, Inc. | $5.49 | 585.1M | +409% | -58% | -63% | — | -49.15 | 0.97 | 0.42 | 12.37 | — | 4.07 | 28.92% | 0.14% | -0.85% | -2.01% | 0.30% | -1.00% | 0.19 | 0.22 | 1.54 | 0.77 | 0.44 | -8737.00% | 1186.00% | 3350.00% | 5.67% | 0.12 | 5.00% | 0.00% | 0.00% | 17.51% | 306.10 | 18.29 | 0.43 | 1.93 |
| ICHR | Ichor Holdings, Ltd. | $47.55 | 1.64B | -35% | -59% | -96% | — | -31.51 | 2.50 | 1.75 | -235.23 | -22.41 | 5.77 | 9.26% | -4.14% | -5.57% | -7.75% | -5.18% | -5.45% | 0.28 | -5.93 | 3.16 | 1.30 | -11.73 | 14062.00% | 1161.00% | -16133.00% | -0.38% | 0.23 | -0.83% | 0.00% | 0.00% | 0.00% | -44.57 | -278.58 | 1.85 | 5.00 |
| IMOS | ChipMOS TECHNOLOGIES Inc. | $44.93 | 1.57B | -14% | -43% | -73% | -86% | 93.52 | 1.94 | 1.93 | 41.69 | — | 1.94 | 10.83% | 4.77% | 2.07% | 2.03% | 3.87% | 1.10% | 0.68 | — | 2.40 | 2.07 | 1.27 | -6373.00% | 603.00% | -8481.00% | 0.28% | 0.38 | 0.52% | 1.88% | 176.30% | 3.92% | 41.69 | 367.03 | 1.99 | 2.56 |
| INDI | indie Semiconductor, Inc. | $3.66 | 741.56M | +581% | -63% | — | — | -4.70 | 1.90 | 3.12 | -8.84 | — | -5.14 | 40.28% | -66.34% | -66.23% | -37.22% | -25.19% | -16.18% | 1.06 | -8.17 | 3.67 | 2.74 | -2.19 | -526.00% | 33.00% | 0.00% | -10.76% | -0.75 | -12.99% | 0.00% | 0.00% | 0.00% | -6.25 | -12.36 | 4.15 | -0.19 |
| SKYT | SkyWater Technology, Inc. | $29.46 | 1.43B | +581% | +42,269% | -45% | +202% | 11.70 | 7.69 | 3.27 | 41.36 | — | 8.09 | 19.98% | -0.26% | 26.90% | 100.60% | -0.82% | 23.57% | 0.03 | -0.09 | 0.60 | 0.38 | -0.50 | -184286.00% | 2918.00% | -83882.00% | -3.68% | -0.07 | -37.20% | 0.00% | 0.00% | 5.21% | -1221.84 | -26.83 | 3.23 | 1.97 |
| YMT | Yimutian Inc. American De… | $0.55 | 284.72M | — | — | — | -64% | — | — | — | — | — | — | 81.05% | -21.09% | -21.63% | 2.45% | 2.99% | -51.16% | -0.20 | -35.30 | 0.10 | 0.04 | -9.18 | -3165.00% | -1397.00% | 20855.00% | — | -0.13 | 5.44% | — | 0.00% | — | — | — | — | — |
About SEALSQ Corp
SEALSQ Corp develops and sells semiconductor chips for private and public sectors. The company offers semiconductors and smart card reader chips; identity provisioning services; and managed PKI for IoT solutions. It serves consumer electronics, aerospace and military, satellite and telecommunications, smart energy and smart building, smart industries, logistics, medical, and consumer industries. SEALSQ Corp was incorporated in 2022 and is based in Cointrin, Switzerland. SEALSQ Corp is a subsidiary of WISeKey International Holding AG.
- CEO
- Carlos Creus Moreira
- Employees
- 67
- Beta
- 4.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.11 ÷ $2.87) − 1 = -26.48% (DCF, example).