US · SAIH
SAIHEAT Limited
- Sector
- Technology · Information Technology Services
- Headquarters
- Singapore 168976
- Website
- saiheat.com
Price · as of 2024-12-31
—
Market cap 12.58M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.19 | — |
| Intrinsic Value(DCF) | $2.89 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $32.09 | — |
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 | $147.75 | $6,126.61 | $2,124,344.05 | $0.00 | $0.00 |
| 2022 | $18.08 | $146.32 | $3.09 | $0.00 | $187.02 |
| 2023 | $14.40 | $313.23 | $0.87 | $0.00 | $101.19 |
| 2024 | $7.22 | $48.19 | $0.00 | $0.00 | $32.09 |
AI valuation
Our deep-learning model estimates SAIHEAT Limited's (SAIH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.19
- Current price
- —
- 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
$2.89
— upside
Graham-Dodd
—
— upside
Graham Formula
$32.09
— 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 |
| SAIH | SAIHEAT Limited | $6.59 | 12.58M | +631% | -56% | — | +387% | -2.09 | 0.85 | 2.22 | -3.48 | — | 0.85 | -18.22% | -142.68% | -106.19% | -37.75% | -52.10% | -32.16% | 0.19 | — | 2.96 | 0.54 | -0.41 | -871.00% | -1820.00% | -2333.00% | -51.03% | -1.51 | -41.28% | 0.00% | 0.00% | 0.00% | -1.76 | -2.22 | 2.51 | -1.69 |
| API | Agora, Inc. | $4.67 | 434.59M | +441% | -28% | -18% | — | -11.72 | 0.87 | 3.76 | -9.02 | — | 1.22 | 64.12% | -40.01% | -32.06% | -7.26% | -14.10% | -6.22% | 0.09 | -210.72 | 5.62 | 5.49 | -0.74 | -4773.00% | -585.00% | 6210.00% | -9.86% | -0.24 | -13.06% | 0.00% | 0.00% | 2.21% | -5.28 | -5.70 | 2.11 | 1.79 |
| CMTL | Comtech Telecommunication… | $5.02 | 148.81M | +418% | -76% | — | — | -0.58 | 0.30 | 0.18 | -3.95 | -1.20 | -1.07 | 25.60% | -27.85% | -31.09% | -39.81% | -23.74% | -18.79% | 0.85 | 0.00 | 1.71 | 1.17 | -2.77 | 4787.00% | -756.00% | -7506.00% | -18.86% | -0.05 | -2.88% | 0.18% | -0.10% | 0.18% | -2.16 | -17.80 | 0.60 | 0.34 |
| GCTS | GCT Semiconductor Holding… | $1.10 | 62.81M | +1,966% | -26% | — | +714% | -7.45 | -1.55 | 10.10 | -19.91 | — | -1.55 | 55.61% | -143.76% | -135.62% | 14.17% | 49.59% | -68.16% | -0.73 | -3.39 | 0.29 | 0.20 | -6.23 | -4706.00% | -4305.00% | 24395.00% | -34.16% | -0.51 | 119.03% | 0.00% | 0.00% | 41.00% | -10.23 | -4.26 | 14.70 | -43.18 |
| LHSW | Lianhe Sowell Internation… | $0.18 | 9.36M | +15,139% | — | — | — | 35.98 | 9.87 | 3.13 | 32.81 | — | 9.91 | 26.20% | 8.43% | 8.55% | 32.73% | 25.36% | 12.77% | 0.23 | 30.27 | 1.24 | 1.11 | 0.71 | -10000.00% | -16.00% | 88.00% | -1.32% | -0.08 | -12.47% | 0.00% | 0.00% | 0.00% | 38.01 | -77.28 | 3.20 | 5.61 |
| NOTE | FiscalNote Holdings, Inc. | $1.07 | 16.07M | +9,864% | +398% | — | — | 15.95 | 1.55 | 1.26 | 5.42 | — | -1.03 | 63.28% | -26.56% | 7.91% | 13.47% | -11.91% | 2.73% | 1.77 | -1.35 | 1.12 | 0.94 | 2.69 | -10786.00% | -933.00% | -6735.00% | -9.34% | -0.10 | -5.59% | 0.00% | 0.00% | 59.99% | -9.08 | -20.46 | 2.41 | -3.00 |
| PSQH | PSQ Holdings, Inc. | $0.66 | 30.8M | +6,984% | +63% | — | — | -1.50 | 3.22 | 3.73 | -1.59 | — | 671.25 | 60.67% | -240.14% | -248.66% | -309.45% | -642.04% | -115.21% | 1.21 | -24.19 | 5.43 | 4.76 | 0.07 | -2593.00% | 30801.00% | 1663.00% | -39.48% | -3.96 | -393.32% | 0.00% | 0.00% | 0.00% | -1.48 | -2.42 | 3.56 | -2.69 |
| RCT | RedCloud Holdings plc | $1.03 | 45.55M | — | — | — | — | — | — | — | — | — | — | 58.59% | -83.12% | -109.07% | 111.05% | -1231.39% | -407.40% | -1.06 | -12.39 | 0.17 | 0.13 | -1.88 | 2367.00% | 13476.00% | 6249.00% | — | -0.54 | -1273.79% | — | 0.00% | — | — | — | — | — |
| SAIHW | SAIHEAT Limited | $0.03 | 53.47K | — | — | — | — | — | — | — | — | — | — | -18.22% | -142.68% | -106.19% | -37.75% | -52.10% | -32.16% | 0.19 | — | 2.96 | 0.54 | -0.27 | -1151.00% | -1820.00% | -2333.00% | — | -1.51 | -41.28% | — | 0.00% | — | — | — | — | — |
About SAIHEAT Limited
SAIHEAT Limited engages in the development of liquid-cooling data centers. It develops technologies for the advanced computing center ecosystem, a center that provides high-performance servers, liquid cooling, and systems for capturing and recycling computing heat. The company was formerly known as SAI.TECH Global Corporation and changed its name to SAIHEAT Limited in August 2024. SAIHEAT Limited was founded in 2019 and is headquartered in Singapore.
- CEO
- Jianwei Li
- Employees
- 34
- Beta
- 1.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.89 ÷ —) − 1 = — (DCF, example).