US · VS
Versus Systems Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Vancouver, BC V6C 3J4
- Website
- versussystems.com
Price · as of 2024-12-31
$1.34
Market cap 4.1M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $34.10 | +2,444.78% |
| Intrinsic Value(DCF) | $1.96 | +46.27% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $103.70 | +7,638.81% |
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 | $249.60 | ||||
| 2013 | $149.76 | ||||
| 2014 | $322.56 | ||||
| 2015 | $384.00 | ||||
| 2016 | $1,134.72 | ||||
| 2017 | $960.00 | ||||
| 2018 | $563.71 | $0.00 | $0.00 | ||
| 2019 | $666.62 | $4,796.81 | $241.57 | $0.00 | $0.00 |
| 2020 | $2,126.40 | $1,979.82 | $1,631,278.93 | $0.00 | $0.00 |
| 2021 | $302.40 | $2,196.79 | $0.00 | $0.00 | $9,439.90 |
| 2022 | $12.80 | $1,736.34 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.04 | $367.29 | $0.00 | $0.00 | $637.40 |
| 2024 | $2.22 | $47.59 | $1.79 | $0.00 | $103.70 |
AI valuation
Our deep-learning model estimates Versus Systems Inc.'s (VS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $34.10
- Current price
- $1.34
- AI upside
- +2,444.78%
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
$1.96
+46.27% upside
Graham-Dodd
—
— upside
Graham Formula
$103.70
+7,638.81% 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 |
| VS | Versus Systems Inc. | $1.34 | 4.1M | +3,451% | +46% | — | +7,639% | -1.28 | 0.36 | 70.82 | -0.22 | — | 0.36 | 29.69% | -7923.52% | -7056.16% | -32.24% | -67.72% | -91.85% | 0.00 | — | 134.50 | 116.63 | 0.68 | -8403.00% | -7708.00% | -1124.00% | -85.21% | -131.56 | -51.58% | 0.00% | 0.00% | 0.00% | -0.22 | -0.29 | 17.32 | 34.37 |
| AGMH | AGM Group Holdings Inc. | $1.36 | 2.69M | +1,000,238% | +61,611,215% | +5,578% | — | 1.12 | 0.17 | 0.12 | 0.81 | — | 0.17 | 21.39% | 18.56% | 9.73% | 16.50% | 14.39% | 4.29% | 0.10 | — | 1.32 | 0.47 | -0.20 | -14192.00% | -6551.00% | -51770.00% | 186.74% | 0.18 | 28.97% | 0.00% | 0.00% | 240.30% | 0.81 | 0.68 | 0.15 | 1.27 |
| AIXI | Xiao-I Corporation | $0.23 | 2.45M | +11,049% | +634% | — | — | -2.76 | -3.29 | 0.57 | -7.68 | — | -3.25 | 68.34% | -18.30% | -20.63% | 170.53% | -40.71% | -19.17% | -3.76 | -5.55 | 0.88 | 0.79 | -4.06 | -5268.00% | 1884.00% | -1381.00% | -38.61% | -0.17 | -49.05% | 0.00% | 0.00% | 0.00% | -6.62 | -5.49 | 1.21 | -1.63 |
| FEBO | Fenbo Holdings Limited Or… | $1.06 | 11.73M | +5,313% | -54% | — | — | -6.02 | 2.05 | 0.70 | -15.72 | -15.76 | 2.05 | 18.68% | -10.36% | -11.65% | -6.04% | -4.71% | -15.53% | 0.58 | -24.93 | 1.93 | 1.61 | 0.20 | 3824.00% | 1187.00% | -33092.00% | -23.32% | -0.52 | -7.45% | 0.00% | 0.00% | 0.00% | -6.69 | -4.23 | 0.69 | 2.68 |
| IDAI | T Stamp Inc. | $2.54 | 5.93M | +48% | -65% | — | +8,544% | -0.24 | 0.82 | 0.81 | -0.41 | — | 1.59 | 65.37% | -303.91% | -344.06% | -312.80% | -308.31% | -128.60% | 1.36 | -18.38 | 1.12 | 1.01 | -0.14 | -2931.00% | -3241.00% | 1268.00% | -389.74% | -2.14 | -320.11% | 0.00% | 0.00% | 2.28% | -0.41 | -0.40 | 1.25 | -12.89 |
| IFBD | Infobird Co., Ltd | $0.95 | 7.78M | +16,256% | +15,865% | — | — | -1.50 | 0.05 | 2.19 | 0.62 | — | 1.35 | 41.22% | -120.65% | -145.98% | -3.43% | -2.94% | -3.20% | 0.01 | -3.17 | 2.63 | 2.59 | 2.53 | -8397.00% | 41352.00% | 8445.00% | -159.11% | -1.11 | -8.49% | 0.00% | 0.00% | 131.17% | 0.60 | 0.21 | -0.72 | -0.19 |
| LGCL | Lucas GC Limited Ordinary… | $1.68 | 4.69M | +7,616% | +445% | +1,876% | — | 7.94 | 1.21 | 0.30 | 9.59 | — | 1.38 | 33.61% | 2.63% | 3.74% | 17.54% | 11.18% | 11.53% | 0.26 | 17.25 | 1.91 | 0.69 | 1.02 | -4848.00% | -2785.00% | 1747.00% | -17.89% | 0.15 | -22.74% | 0.00% | 0.00% | 0.27% | 12.61 | -6.20 | 0.33 | 4.97 |
| MYSE | Myseum Inc. | $1.84 | 7.85M | +9,578% | -44% | — | +1,888% | -1.31 | 0.95 | 15066.47 | -0.47 | — | 1.13 | -532039.22% | -1211216.28% | -972284.40% | -77.43% | -387.84% | -84.61% | 0.00 | — | 6.80 | 6.58 | 0.23 | -6546.00% | -3512.00% | -3329.00% | -66.80% | -6.96 | -322.29% | 0.00% | 0.00% | 4.98% | -0.46 | -0.55 | 5549.93 | -9.82 |
| ORKT | Orangekloud Technology In… | $1.24 | 7.16M | +9,868% | +33% | — | +2,497% | -2.81 | 1.79 | 6.00 | -2.03 | -0.50 | 2.06 | 26.06% | -214.88% | -213.90% | -110.49% | -222.84% | -85.44% | 0.04 | -248.90 | 5.98 | 3.86 | 0.94 | 56538.00% | -3361.00% | 86758.00% | -42.64% | -4.48 | -265.50% | 0.00% | 0.00% | 30.77% | -1.91 | -1.60 | 4.11 | 4.35 |
| RVYL | Ryvyl Inc. | $5.88 | 4.05M | +31,901% | +107% | — | +14,730% | -0.22 | -3.90 | 0.10 | -1.20 | — | -0.26 | 40.05% | -37.30% | -47.90% | -243.87% | -85.93% | -21.38% | -14.12 | -6.69 | 0.92 | 0.04 | -0.91 | -6034.00% | -1499.00% | -3603.00% | 363.05% | 0.20 | 87.00% | 0.00% | 0.00% | 3.93% | -1.16 | 1.15 | 0.43 | -2.21 |
| SCKT | Socket Mobile, Inc. | $0.90 | 7.14M | +233,715% | +18% | +3% | — | -3.74 | 0.46 | 0.45 | -14.39 | -33.67 | 0.50 | 50.37% | -13.12% | -11.95% | -11.93% | -8.72% | -8.00% | 0.37 | -7.44 | 1.39 | 0.59 | -4.87 | 1111.00% | 1015.00% | -3808.00% | -15.61% | -0.08 | -5.78% | 0.00% | 0.00% | 1.13% | -5.15 | -9.68 | 0.68 | -1.51 |
About Versus Systems Inc.
Versus Systems Inc. develops and operates a business-to-business software platform in the United States and Canada. The company operates eXtreme Engagement Online, a platform that allows live event producers, professional sports franchises, video game publishers and developers, live event producers, and professional sports franchises, as well as other interactive media content creators, to offer in-game prizing and rewards based on the completion of in-content challenges alongside other user engagement tools. It primarily sells its access to platform and service offerings through its direct sales organization. Versus Systems Inc. is headquartered in Vancouver, Canada.
- CEO
- Luis Claudio Goldner
- Employees
- 5
- Beta
- 1.64
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.96 ÷ $1.34) − 1 = +46.27% (DCF, example).