US · SCWO
374Water, Inc.
- Sector
- Industrials · Industrial - Pollution & Treatment Controls
- Headquarters
- Morrisville, NC 27701
- Website
- 374water.com
Price · as of 2024-12-31
$2.49
Market cap 37.48M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.34 | +917.67% |
| Intrinsic Value(DCF) | $40.63 | +1,531.73% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $28.03 | +1,025.82% |
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 | $11.50 | $347.70 | $0.01 | $0.00 | $0.00 |
| 2011 | $16.00 | $351.14 | $683.95 | $0.00 | $0.00 |
| 2012 | $3.60 | $154.71 | $0.00 | $0.00 | $0.00 |
| 2013 | $1.20 | $446.72 | $1,115.17 | $0.00 | $0.00 |
| 2014 | $2.40 | $35.67 | $46.84 | $0.00 | $0.00 |
| 2015 | $2.00 | $452.70 | $79.73 | $0.00 | $0.00 |
| 2016 | $1.20 | $2,011.57 | $5.43 | $0.00 | $0.00 |
| 2017 | $1.20 | $102.27 | $32.17 | $0.72 | $6.52 |
| 2018 | $1.80 | $268.22 | $0.09 | $0.00 | $14.18 |
| 2019 | $1.90 | $1,199.12 | $0.00 | $0.00 | $12.24 |
| 2020 | $4.80 | $725.08 | $1.43 | $0.07 | $3.49 |
| 2021 | $40.00 | $4,221.92 | $0.93 | $0.00 | $11.56 |
| 2022 | $32.40 | $854.83 | $1,690.15 | $0.00 | $0.00 |
| 2023 | $13.70 | $31.51 | $0.44 | $0.00 | $39.78 |
| 2024 | $3.60 | $25.34 | $0.06 | $0.00 | $28.03 |
AI valuation
Our deep-learning model estimates 374Water, Inc.'s (SCWO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.34
- Current price
- $2.49
- AI upside
- +917.67%
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
$40.63
+1,531.73% upside
Graham-Dodd
—
— upside
Graham Formula
$28.03
+1,025.82% 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 |
| SCWO | 374Water, Inc. | $2.49 | 37.48M | +918% | +1,532% | — | +1,026% | -3.89 | 3.13 | 108.69 | -3.05 | -7.99 | 3.35 | -204.90% | -2874.26% | -2791.39% | -82.29% | -261.89% | -70.44% | 0.04 | — | 4.76 | 4.08 | 0.79 | 4871.00% | -4012.00% | 2292.00% | -23.22% | -3.39 | -229.98% | 0.00% | 0.00% | 0.00% | -3.00 | -3.42 | 86.25 | 4.32 |
| ACCL | Acco Group Holdings Limit… | $1.36 | 18.97M | — | — | -72% | +3,951% | — | — | — | — | — | — | 43.77% | 22.09% | 20.90% | 556.73% | -2043.14% | 48.05% | 0.20 | — | 17.52 | 1.77 | -0.17 | 330.00% | 77505.00% | 95461.00% | — | 9.38 | -3232.29% | — | 0.00% | — | — | — | — | — |
| AIRT | Air T, Inc. | $20.50 | 55.4M | +23% | -62% | — | — | -9.91 | -16.67 | 0.18 | 22.12 | — | -2.26 | 20.62% | 0.65% | -2.10% | -696.40% | 1.57% | -3.08% | -40.15 | 0.21 | 1.65 | 0.65 | 15.45 | -785.00% | 175.00% | -5145.00% | 14.58% | 0.49 | 6.45% | 0.00% | 0.00% | 2.69% | 92.45 | 22.56 | 0.60 | 2.14 |
| CLIR | ClearSign Technologies Co… | $0.56 | 30.12M | +5,230% | -25% | — | — | -7.85 | 3.02 | 11.57 | -5.00 | — | 3.22 | 31.09% | -180.42% | -147.36% | -55.91% | 3908.43% | -45.03% | 0.01 | — | 7.28 | 7.06 | 2.49 | -1538.00% | 4965.00% | 3373.00% | -11.04% | -2.14 | 2765.66% | 0.00% | 0.00% | 20.21% | -4.28 | -6.04 | 7.72 | 2.73 |
| DPRO | Draganfly Inc. | $6.55 | 167.56M | +1,709% | -85% | — | — | -0.76 | 2.29 | 1.61 | -0.34 | — | 2.31 | 21.31% | -224.65% | -211.51% | -551.84% | 978.26% | -149.78% | 0.09 | — | 1.73 | 1.30 | 0.42 | -6855.00% | 9.00% | -3770.00% | -113.37% | -2.26 | 796.54% | 0.00% | 0.00% | 34.06% | -0.32 | -0.40 | 0.73 | -18.66 |
| GWH | ESS Tech, Inc. | $1.59 | 20.03M | +1,540% | -18% | — | +138% | -6.68 | 19.93 | 91.46 | -6.42 | -0.47 | 23.76 | -720.54% | -1426.50% | -1369.69% | -130.40% | 5617.64% | -80.19% | 0.06 | — | 1.57 | 1.23 | 0.14 | 142500.00% | -1651.00% | 3102.00% | -13.81% | -2.62 | 4974.23% | 0.00% | 0.00% | 0.05% | -6.08 | -6.86 | 86.71 | -10.98 |
| HTCO | High-Trend International … | $9.43 | 51.59M | +7,015% | +136,240% | — | — | -2.60 | 7.08 | 0.26 | -2.29 | — | 7.08 | 3.14% | -9.29% | -10.01% | -324.21% | -1178.06% | -69.72% | 0.02 | -433.49 | 1.54 | 1.02 | 0.50 | -2160.00% | 9821.00% | -23903.00% | 8.29% | 0.23 | 273.74% | 0.00% | 0.00% | 18.21% | -2.30 | 9.90 | 0.21 | 4.46 |
| MESA | Mesa Air Group, Inc. | $18.78 | 3.5M | +273% | -98% | — | — | -0.47 | 0.39 | 0.09 | -28.95 | — | 0.39 | 12.46% | -13.82% | -19.10% | -58.67% | -11.73% | -12.17% | 2.90 | -1.71 | 0.35 | 0.12 | -25.35 | -2730.00% | -435.00% | -12294.00% | 32.25% | 0.20 | 2.48% | 0.00% | 0.00% | 471.67% | -5.28 | 24.94 | 0.73 | -0.12 |
| OMEX | Odyssey Marine Exploratio… | $1.47 | 45.78M | +5,814% | -89% | +101% | +99% | 1.36 | -0.52 | 11.03 | 2.05 | — | -0.47 | -303.87% | -1561.76% | 2037.00% | -25.64% | 215.24% | 30.29% | -1.41 | -1.84 | 0.26 | 0.23 | 1.40 | -7533.00% | -437.00% | -10484.00% | 6.58% | 0.03 | -10.00% | 0.00% | 0.00% | 15.11% | -2.22 | 47.70 | 34.63 | -24.36 |
| SST | System1, Inc. | $3.31 | 33.09M | +795% | -35% | — | +83% | -3.82 | 4.64 | 1.08 | 41.67 | — | -1.66 | 44.30% | -25.76% | -21.71% | -90.28% | -27.29% | -18.28% | 3.43 | -2.81 | 1.28 | 1.20 | 15.10 | -5615.00% | -1444.00% | -8384.00% | -1.42% | -0.05 | -1.63% | 0.01% | 0.00% | 2.92% | -6.59 | -110.38 | 1.70 | -1.60 |
About 374Water, Inc.
374Water, Inc. focuses on providing a technology that addresses environmental pollution challenges. It develops a waste stream treatment system based on supercritical water oxidation technology. The company's AirSCWO systems are used to treat various hazardous and non-hazardous waste streams. Its clients include channel partners, such as engineering-procurement and construction companies, technology integrators, waste service providers, operations service providers, and NGOs; and end-users, which include utilities, industrial manufacturing facilities, waste management and environmental remediation companies, agricultural companies, and governmental entities. The company is based in Durham, North Carolina.
- CEO
- Daniel T. Bogar
- Employees
- 27
- Beta
- -0.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($40.63 ÷ $2.49) − 1 = +1,531.73% (DCF, example).