US · SDOT
Sadot Group Inc.
- Sector
- Consumer Defensive · Agricultural Farm Products
- Headquarters
- Burleson, TX 76107
- Website
- sadotgroupinc.com
Price · as of 2024-12-31
$0.47
Market cap 2.13M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,622.61 | +345,136.17% |
| Intrinsic Value(DCF) | $12.80 | +2,623.4% |
| Graham-Dodd Method(GD) | $107.24 | +22,717.45% |
| Graham Formula(GF) | $50.82 | +10,712.55% |
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 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $147.20 | |||
| 2019 | $324.00 | $285.43 | $0.00 | $0.00 | $340.58 |
| 2020 | $235.00 | $154.20 | $0.00 | $0.00 | $16.57 |
| 2021 | $40.80 | $438.55 | $84,589.69 | $0.00 | $0.00 |
| 2022 | $124.00 | $4,682.45 | $189,832,721.37 | $0.00 | $0.00 |
| 2023 | $36.60 | $7,896.08 | $2,413,436,115.21 | $0.00 | $0.00 |
| 2024 | $32.00 | $1,622.61 | $13,521,262.57 | $107.24 | $50.82 |
AI valuation
Our deep-learning model estimates Sadot Group Inc.'s (SDOT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,622.61
- Current price
- $0.47
- AI upside
- +345,136.17%
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
$12.80
+2,623.4% upside
Graham-Dodd
$107.24
+22,717.45% upside
Graham Formula
$50.82
+10,712.55% 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 |
| SDOT | Sadot Group Inc. | $0.47 | 2.13M | +345,136% | +2,623% | +22,717% | +10,713% | 3.93 | 0.50 | 0.02 | 1.94 | — | 0.50 | 0.69% | -1.64% | 0.57% | 14.94% | -36.40% | 2.18% | 0.26 | -2.47 | 1.16 | 0.20 | 0.54 | -13839.00% | -231.00% | -8443.00% | -22.24% | -0.02 | -10.36% | 0.00% | 0.00% | 10.04% | -1.78 | -6.26 | 0.03 | 3.54 |
| AGRI | AgriFORCE Growing Systems… | $0.75 | 1.87M | +40,518% | +660% | — | — | -0.62 | 1.66 | 149.48 | -0.88 | — | -4.07 | -31.27% | -15322.56% | -23973.39% | -221.79% | -130.66% | -115.70% | 0.24 | -3.49 | 0.30 | 0.16 | -0.08 | -9605.00% | 31697.00% | 430.00% | -66.86% | -1.22 | -85.23% | 0.00% | 0.00% | 0.00% | -1.07 | -1.64 | 164.14 | -10.12 |
| AQB | AquaBounty Technologies, … | $0.97 | 3.76M | — | — | — | — | -0.02 | 0.17 | — | -0.05 | 0.00 | 0.17 | 0.00% | — | — | -164.98% | -10.53% | -134.64% | 0.21 | -4.17 | 0.70 | 0.01 | -0.03 | 43905.00% | — | -8197.00% | -641.66% | -0.86 | -18.57% | 0.00% | 0.00% | 0.00% | -0.60 | -0.34 | — | -16.21 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| EEIQ | Elite Education Group Int… | $2.39 | 1.95M | +39,475% | +40% | — | — | -2.08 | 0.60 | 0.59 | -2.15 | — | 2.75 | 61.70% | -46.52% | -27.17% | -36.16% | -54.89% | -10.30% | 0.49 | -193.49 | 1.83 | 0.92 | 0.37 | -6596.00% | 965.00% | -6598.00% | -61.52% | -0.33 | -42.75% | 0.00% | 0.00% | 51.46% | -1.08 | -1.39 | 0.50 | -0.51 |
| GSUN | Golden Sun Education Grou… | $0.87 | 1.52M | +10,524% | +21,955,136% | — | — | -0.75 | 0.48 | 0.13 | -4.05 | — | 0.98 | 2.26% | -5.92% | -14.34% | -118.49% | -24.48% | -28.86% | 0.46 | -6.17 | 1.20 | 0.29 | -1.78 | -428.00% | 24924.00% | 8529.00% | -209.89% | -0.88 | -108.78% | 0.00% | 0.00% | 4.10% | -3.78 | -0.85 | 0.22 | 0.10 |
| GV | Visionary Holdings Inc. | $0.85 | 3.7M | +64,104% | -2% | — | +15,341% | -0.57 | 1.77 | 1.80 | -6.66 | — | 2.68 | -25.60% | -68.77% | -314.07% | -138.49% | -5.20% | -20.92% | 9.46 | -0.70 | 0.07 | 0.03 | -5.61 | -1744597.00% | -4623.00% | -4518.00% | -32.77% | -0.05 | -4.45% | 0.00% | 0.00% | 160.44% | -16.46 | -19.24 | 11.32 | -1.38 |
| IBG | Innovation Beverage Group… | $3.60 | 1.2M | +5,744,122% | +39% | — | — | -1.62 | 1.59 | 1.42 | -1.76 | -9.80 | 1.83 | 76.14% | -109.07% | -87.72% | -159.34% | -110.58% | -52.01% | 0.23 | -13.09 | 1.14 | 0.28 | 0.18 | 1654.00% | -688.00% | -564100.00% | -37.95% | -0.69 | -65.05% | 0.00% | 0.00% | 50.03% | -1.30 | -2.63 | 1.42 | -2.88 |
| KAVL | Kaival Brands Innovations… | $0.03 | 275.38K | +1,126,900% | +3,300% | — | +231,020% | -0.72 | 0.35 | 0.70 | -0.39 | — | 1.54 | 37.82% | -82.90% | -97.27% | -48.95% | -44.15% | -37.86% | 0.08 | -7.83 | 2.95 | 2.73 | 0.55 | -6077.00% | -4738.00% | -7740.00% | -13.92% | -0.44 | -5.20% | 5.59% | -4.00% | 91.38% | -0.35 | -2.98 | 0.29 | -2.48 |
About Sadot Group Inc.
Sadot Group Inc. provides supply chain solutions that address growing food security challenges worldwide. The company is involved in the agri-commodity sourcing and trading operations for food/feed products, such as soybean meal, wheat, and corn; and farm operations, including producing grains and tree crops in Southern Africa. The company is also involved in the food service operations across the United States. The company was formerly known as Muscle Maker Inc. and changed its name to Sadot Group Inc. Sadot Group Inc. was incorporated in 2019 and is headquartered in Fort Worth, Texas.
- CEO
- Benjamin Petel
- Employees
- 0
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.80 ÷ $0.47) − 1 = +2,623.4% (DCF, example).