US · ODYS
Odysight.ai Inc.
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Omer 8496500
- Website
- odysight.ai
Price · as of 2024-12-31
$5.00
Market cap 80.97M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $33.92 | +578.4% |
| Intrinsic Value(DCF) | $2.85 | -43% |
| 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 | $10.80 | $85.31 | $0.00 | $0.00 | $0.00 |
| 2021 | $6.30 | $18.55 | $1.47 | $0.00 | $17.50 |
| 2022 | $5.00 | $31.79 | $0.22 | $0.00 | $0.00 |
| 2023 | $4.75 | $59.02 | $4,366.23 | $0.00 | $0.00 |
| 2024 | $6.70 | $33.92 | $78.24 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Odysight.ai Inc.'s (ODYS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $33.92
- Current price
- $5.00
- AI upside
- +578.4%
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
$2.85
-43% 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 |
| ODYS | Odysight.ai Inc. | $5.00 | 80.97M | +578% | -43% | — | — | -6.98 | 4.50 | 20.71 | -5.25 | — | 4.50 | 29.19% | -315.51% | -296.85% | -65.28% | -777.07% | -50.60% | 0.06 | — | 6.31 | 5.97 | 1.38 | -204.00% | 3070.00% | -1830.00% | -10.07% | -2.49 | -513.82% | 0.00% | 0.00% | 11.57% | -5.20 | -7.86 | 16.40 | 5.66 |
| CPSH | CPS Technologies Corporat… | $4.48 | 65.09M | +8,716% | +2,992% | — | -31% | -7.13 | 1.54 | 1.06 | -4.76 | — | 1.54 | -0.56% | -20.74% | -14.84% | -19.70% | -34.79% | -15.49% | 0.01 | — | 3.29 | 2.17 | 0.81 | -33479.00% | -2333.00% | -91407.00% | -19.99% | -0.81 | -46.35% | 0.00% | 0.00% | 0.00% | -4.17 | -4.08 | 0.86 | 2.13 |
| DSWL | Deswell Industries, Inc. | $3.60 | 57.37M | +564% | -12% | +92% | +10% | 3.12 | 0.34 | 0.51 | -10.32 | 6.81 | 0.34 | 20.18% | 4.90% | 16.47% | 11.35% | 10.39% | 9.63% | 0.00 | — | 5.45 | 4.83 | -7.12 | 4583.00% | -253.00% | 292.00% | 37.99% | 0.76 | 41.99% | 9.17% | 28.60% | 44.81% | -12.30 | -3.09 | -0.60 | 3.04 |
| NEON | Neonode Inc. | $1.82 | 30.54M | +1,624% | +102% | — | +120% | -20.60 | 8.10 | 42.85 | -18.30 | — | 8.10 | 96.27% | -210.65% | -208.04% | -38.48% | -829.26% | -34.58% | 0.03 | — | 10.92 | 10.73 | 2.48 | -3788.00% | -1883.00% | -1247.00% | -4.23% | -3.45 | -712.98% | 0.00% | 0.00% | 0.00% | -17.92 | -20.84 | 37.74 | 24.18 |
| NUKK | Nukkleus Inc. | $2.13 | 35.48M | +2,941% | -71% | — | +12,099% | -0.31 | -0.37 | 0.45 | -0.76 | — | -0.37 | 16.89% | -239.78% | -144.07% | 128.19% | 298.21% | -392.76% | -0.56 | -25.78 | 0.14 | 0.09 | -0.50 | -6438.00% | -6355.00% | 19964.00% | -144.41% | -0.54 | 80.31% | 0.00% | 0.00% | 0.00% | -0.43 | -1.58 | 1.02 | -106.00 |
| NXTT | Next Technology Holding I… | $3.69 | 10.58M | +1,312,886% | +49,605% | +177,618% | — | 0.13 | 0.03 | 1.58 | — | 0.15 | 0.03 | 59.44% | -0.93% | 1197.20% | 34.11% | -0.02% | 30.38% | 0.01 | — | 30.43 | 0.81 | — | 9031.00% | -3164.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -174.23 | — | 1.63 | 1.48 |
| SLNH | Soluna Holdings, Inc. | $0.87 | 26.18M | +3,473% | -52% | — | — | -1.11 | -5.18 | 1.70 | -2.48 | — | -2.15 | 60.28% | -124.99% | -166.58% | -830.78% | -220.10% | -65.02% | -1.75 | -18.81 | 0.28 | 0.22 | -0.44 | -9712.00% | 8049.00% | 1712.00% | -28.51% | -0.11 | -89.08% | 0.00% | 0.00% | 0.00% | -1.66 | -4.26 | 2.07 | -6.18 |
| SNAL | Snail, Inc. Class A Commo… | $0.65 | 24.57M | +30,175% | -3% | -21% | +245% | 30.93 | 5.86 | 0.67 | 16.20 | — | 6.51 | 35.79% | 4.60% | 2.17% | 20.39% | 32.89% | 2.39% | 0.75 | 5.38 | 0.86 | 0.56 | -0.02 | -11992.00% | 3869.00% | -43596.00% | -2.76% | -0.04 | -17.82% | 0.00% | 0.00% | 0.00% | 14.55 | -36.15 | 0.67 | 1.78 |
| SVRE | SaverOne 2014 Ltd | $2.71 | 7.08M | +2,682% | +12,528% | — | +3,616% | -51.71 | 169.96 | 1073.51 | -54.41 | — | 169.96 | 36.48% | -1975.76% | -2075.94% | -329.57% | -996.46% | -137.53% | 0.70 | -23.37 | 1.82 | 1.26 | 0.18 | -7222.00% | -3812.00% | -189.00% | -1.91% | -2.90 | -1033.41% | 0.00% | 0.00% | 0.00% | -54.16 | -52.22 | 1070.01 | 68.13 |
| TACT | TransAct Technologies Inc… | $3.46 | 34.99M | +4,262% | -37% | — | +765% | -3.98 | 1.28 | 0.91 | -13.16 | — | 1.40 | 49.52% | -8.36% | -22.73% | -28.16% | -14.10% | -20.02% | 0.14 | -11.26 | 2.98 | 1.62 | 4.62 | -31064.00% | -4027.00% | -6659.00% | 3.92% | 0.14 | 5.99% | 0.00% | 0.00% | 4.55% | -8.02 | 18.90 | 0.67 | 3.31 |
| UBXG | U-BX Technology Ltd. | $1.82 | 41.18M | +1,368% | -21% | -59% | +564% | -7.54 | 1.08 | 0.69 | -3.35 | — | 1.08 | 0.85% | -10.47% | -9.16% | -16.53% | -31.77% | -14.39% | 0.02 | -92.81 | 10.24 | 7.76 | 3.72 | -2128.00% | -4249.00% | 52991.00% | -41.98% | -1.92 | -95.66% | 0.00% | 0.00% | 32.53% | -3.13 | -1.13 | 0.33 | 7.72 |
About Odysight.ai Inc.
Odysight.ai Inc., together with its subsidiaries, develops, produces, and markets visual sensing and AI-based video analytics solutions in Israel, the United States, the United Kingdom, and internationally. The company, through its visualization technology offers solutions across predictive maintenance and condition-based monitoring markets in various sectors, such as medical, defense, energy, automotive, transportation, aviation, maritime, and industrial non-destructing-testing. Odysight.ai Inc. is based in Omer, Israel.
- CEO
- Colonel Yehu Ofer
- Employees
- 61
- Beta
- 0.05
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.85 ÷ $5.00) − 1 = -43% (DCF, example).