US · MSAI
MultiSensor AI Holdings, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Beaumont, TX 77705
- Website
- multisensorai.com
Price · as of 2024-12-31
$6.47
Market cap 9.23M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.93 | +532.61% |
| Intrinsic Value(DCF) | $0.47 | -92.74% |
| 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 | $9.91 | ||||
| 2022 | $13.45 | $266.42 | $0.00 | $0.00 | $70.49 |
| 2023 | $4.22 | $15.95 | $0.00 | $0.00 | $56.84 |
| 2024 | $1.17 | $40.93 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates MultiSensor AI Holdings, Inc.'s (MSAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.93
- Current price
- $6.47
- AI upside
- +532.61%
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
$0.47
-92.74% 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 |
| MSAI | MultiSensor AI Holdings, … | $6.47 | 9.23M | +533% | -93% | — | — | -1.10 | 1.92 | 3.18 | -0.94 | — | 1.92 | 65.12% | -255.08% | -290.39% | -357.65% | -263.13% | -134.98% | 0.03 | -299.70 | 3.49 | 1.96 | 0.20 | -6994.00% | 3632.00% | 19926.00% | -77.46% | -5.16 | -259.61% | 0.00% | 0.00% | 43.00% | -1.03 | -1.07 | 2.63 | -3.48 |
| ALOT | AstroNova, Inc. | $9.08 | 69.36M | +1,941% | -62% | — | — | -4.42 | 0.85 | 0.42 | -25.02 | — | 1.70 | 34.87% | -5.71% | -9.58% | -17.45% | -7.60% | -10.39% | 0.64 | -2.69 | 1.68 | 0.57 | -10.12 | -40635.00% | 216.00% | -6792.00% | 5.75% | 0.10 | 3.24% | 0.00% | 0.00% | 0.00% | -12.44 | 29.19 | 0.71 | 2.13 |
| AMPG | AmpliTech Group, Inc. | $2.68 | 55.36M | +635% | +10,997% | — | +1,073% | -1.49 | 0.45 | 1.77 | -0.28 | -0.47 | 0.55 | 36.65% | -88.66% | -118.24% | -35.04% | -36.19% | -30.03% | 0.12 | -28.85 | 18.45 | 13.40 | 1.98 | 31538.00% | -3899.00% | 2012.00% | -31.79% | -3.45 | -22.92% | 0.00% | 0.00% | 70.33% | -0.25 | -0.39 | 0.22 | 1.33 |
| FATN | FatPipe, Inc. Common Stoc… | $1.46 | 20.33M | +1,859% | +149% | +37% | — | 57.42 | 7.04 | 6.88 | 27.81 | — | 7.54 | 93.48% | 21.31% | 12.07% | 13.08% | 11.70% | 7.85% | 0.41 | 10.52 | 2.00 | 1.83 | 0.88 | -5312.00% | -880.00% | 3692.00% | -0.47% | -0.08 | -2.97% | 0.00% | 0.00% | 0.00% | 33.35 | -221.03 | 7.11 | 7.25 |
| KPLT | Katapult Holdings, Inc. | $6.16 | 29.08M | +1,953% | +47% | — | — | -1.86 | -1.03 | 0.20 | 0.98 | — | -0.99 | 18.52% | -3.28% | -10.48% | 69.30% | -15.59% | -26.71% | -2.42 | -0.43 | 0.65 | 0.02 | 0.68 | -3356.00% | 1156.00% | 7741.00% | -67.61% | -0.23 | -62.78% | 0.00% | 0.00% | 1.27% | -19.51 | -4.84 | 0.64 | -0.28 |
| SNCR | Synchronoss Technologies,… | $9.00 | 103.56M | +477% | -63% | — | -6% | 13.60 | 2.81 | 0.48 | 5.33 | — | -0.50 | 77.51% | 12.49% | 3.55% | 10.68% | 4.47% | 2.04% | 7.06 | 1.20 | 2.02 | 1.28 | 3.62 | -10650.00% | 572.00% | -262478.00% | 31.53% | 0.70 | 12.17% | 5.09% | 69.20% | 73.88% | 12.02 | 9.87 | 1.50 | -0.82 |
| UPLD | Upland Software, Inc. | $0.88 | 25.51M | +3,157% | +28% | — | — | -0.70 | 0.75 | 0.29 | -6.80 | — | -0.28 | 70.49% | -37.23% | -41.02% | -64.63% | -24.70% | -16.11% | 2.78 | -11.44 | 0.98 | 0.82 | -5.10 | -2617.00% | -774.00% | -5206.00% | 29.81% | 0.20 | 5.64% | 0.00% | 0.00% | 24.87% | -3.07 | 13.44 | 1.14 | -1.60 |
| WBX | Wallbox N.V. | $3.21 | 33.69M | +780% | -95% | — | — | -0.51 | 1.08 | 0.42 | -2.75 | -4.75 | -3.10 | 32.80% | -81.62% | -90.87% | -126.98% | -49.31% | -32.57% | 3.62 | -6.12 | 0.90 | 0.43 | -2.29 | 1077.00% | 1372.00% | -1980.00% | -124.90% | -0.29 | -32.05% | 0.00% | 0.00% | 0.00% | -1.93 | -2.97 | 1.58 | -2.96 |
| WFCF | Where Food Comes From, In… | $12.50 | 64.6M | +1,040% | -58% | -78% | -88% | 41.83 | 6.90 | 2.58 | 33.67 | — | 14.78 | 38.20% | 4.84% | 6.17% | 15.97% | 9.23% | 10.89% | 0.15 | 402.00 | 2.03 | 1.58 | -0.95 | -2500.00% | -332.00% | -4352.00% | 2.26% | 0.52 | 16.12% | 0.00% | 0.00% | 6.94% | 51.81 | 43.03 | 2.51 | 14.46 |
| ZENV | Zenvia Inc. | $0.31 | 16.36M | +1,618% | +3,566% | — | — | -3.12 | 0.63 | 0.50 | 16.04 | -3.00 | -0.88 | 30.72% | 0.34% | -16.12% | -18.63% | 0.39% | -8.95% | 0.17 | 0.05 | 0.47 | 0.46 | 0.41 | 10411.00% | 1883.00% | -5389.00% | 10.21% | 0.16 | 5.80% | 0.00% | 0.00% | 2.91% | 151.33 | 10.06 | 0.52 | 0.23 |
About MultiSensor AI Holdings, Inc.
MultiSensor AI Holdings, Inc. manufactures and distributes multi-sensor systems for thermographic and other use in various industrial applications in the United States and internationally. The company offers sensor devices ranging from small to large handheld designs with built-in displays and controls, fixed-mounted pan-tilt-zoom single- and multi-sensor camera standalone systems, and mobile multi-sensor payload and gimbal systems for unmanned aerial vehicles and unmanned ground vehicles. It also provides on-prem and cloud-based software and services, including training, calibration, and repairs for its customers operating in the distribution and logistics, manufacturing, utility, and oil and gas sectors. The company was founded in 1995 and is headquartered in Beaumont, Texas.
- CEO
- Asim Akram
- Employees
- 41
- Beta
- -0.11
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.47 ÷ $6.47) − 1 = -92.74% (DCF, example).