US · VUZI
Vuzix Corporation
- Sector
- Technology · Consumer Electronics
- Headquarters
- West Henrietta, NY 14586
- Website
- vuzix.com
Price · as of 2024-12-31
$2.84
Market cap 231.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.30 | +896.48% |
| Intrinsic Value(DCF) | $1.10 | -61.27% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $45.73 | +1,510.14% |
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 | $7.50 | $21.56 | $0.00 | $0.00 | $0.00 |
| 2011 | $6.75 | $210.88 | $0.00 | $0.00 | $0.00 |
| 2012 | $5.45 | $52.87 | $0.00 | $0.00 | $0.00 |
| 2013 | $3.04 | $30.08 | $0.00 | $0.00 | $28.36 |
| 2014 | $6.31 | $32.33 | $0.00 | $0.00 | $0.00 |
| 2015 | $6.17 | $30.45 | $0.18 | $0.00 | $0.75 |
| 2016 | $7.35 | $23.78 | $0.00 | $0.00 | $15.36 |
| 2017 | $8.70 | $42.91 | $1.05 | $0.00 | $0.00 |
| 2018 | $3.41 | $27.12 | $2.12 | $0.00 | $0.00 |
| 2019 | $1.53 | $24.84 | $0.00 | $0.00 | $7.59 |
| 2020 | $22.12 | $45.02 | $1.13 | $0.00 | $0.00 |
| 2021 | $5.99 | $23.45 | $1.51 | $0.00 | $0.00 |
| 2022 | $3.65 | $26.08 | $0.93 | $0.00 | $0.92 |
| 2023 | $1.48 | $23.91 | $0.17 | $0.00 | $0.00 |
| 2024 | $2.76 | $28.30 | $0.00 | $0.00 | $45.73 |
AI valuation
Our deep-learning model estimates Vuzix Corporation's (VUZI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.30
- Current price
- $2.84
- AI upside
- +896.48%
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
$1.10
-61.27% upside
Graham-Dodd
—
— upside
Graham Formula
$45.73
+1,510.14% 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 |
| VUZI | Vuzix Corporation | $2.84 | 231.57M | +896% | -61% | — | +1,510% | -2.55 | 5.02 | 32.54 | -4.26 | -6.94 | 5.62 | -84.55% | -1285.44% | -1277.91% | -124.55% | -199.54% | -117.14% | 0.01 | — | 12.65 | 9.69 | 0.44 | 3671.00% | -5256.00% | -3780.00% | -14.24% | -11.24 | -71.92% | 0.00% | 0.00% | 0.00% | -2.29 | -6.36 | 29.46 | 34.83 |
| ALTS | ALT5 Sigma Corporation | $1.39 | 175.61M | — | +21,130% | — | — | -9.16 | 2.74 | 4.56 | -12.68 | — | -2.26 | 50.22% | -60.34% | -49.83% | -71.05% | -42.08% | -12.38% | 0.63 | -8.60 | 0.85 | 0.82 | -1.18 | -6818.00% | — | 2146.00% | 3.11% | 0.04 | 14.70% | 0.00% | 0.00% | 0.00% | -8.34 | 35.50 | 5.03 | -0.61 |
| AUDC | AudioCodes Ltd. | $7.14 | 204.76M | +312% | -56% | -75% | -59% | 24.35 | 1.27 | 0.89 | 11.74 | — | 1.63 | 65.00% | 5.72% | 3.65% | 4.93% | 5.55% | 2.72% | 0.40 | 30.45 | 2.21 | 1.72 | 1.30 | -3800.00% | 142.00% | 10859.00% | 10.49% | 0.36 | 13.72% | 5.01% | 122.10% | 19.04% | 15.28 | 9.37 | 0.87 | 2.13 |
| AZ | A2Z Cust2Mate Solutions C… | $5.23 | 171.94M | +464% | -47% | — | +315% | -8.73 | 10.66 | 20.70 | -7.41 | -10.14 | 10.66 | 27.71% | -204.24% | -237.18% | -207.29% | -789.43% | -124.07% | 0.10 | -311.40 | 1.48 | 1.40 | 0.66 | 8605.00% | -3700.00% | 251.00% | -7.99% | -1.01 | -639.21% | 0.00% | 0.00% | 8.00% | -9.29 | -11.47 | 18.97 | -1.88 |
| EGHT | 8x8, Inc. | $2.14 | 298.14M | +1,193% | -64% | — | — | -8.63 | 1.92 | 0.33 | 12.66 | — | -1.08 | 67.86% | 2.12% | -3.81% | -24.28% | 3.35% | -3.78% | 3.36 | 0.53 | 1.20 | 0.81 | 7.32 | -6250.00% | -187.00% | -1927.00% | 21.32% | 0.38 | 11.05% | 0.00% | 0.00% | 16.67% | 36.67 | 11.12 | 0.78 | -0.39 |
| GDC | GD Culture Group Limited | $3.72 | 213.22M | — | — | — | — | -1.28 | -64.18 | — | -1.54 | — | -13.06 | 0.00% | — | — | -350.13% | -429.50% | -166.66% | -7.22 | — | 0.02 | 0.02 | -0.15 | -6263.00% | — | -6485.00% | -31.42% | -3.85 | -172.66% | 0.00% | 0.00% | 0.00% | -1.42 | -3.54 | — | -56.34 |
| GPRO | GoPro, Inc. | $0.97 | 152.01M | +1,820% | -69% | — | +3,165% | -0.26 | 0.74 | 0.14 | -1.07 | -0.04 | -17.04 | 33.85% | -16.85% | -53.94% | -122.20% | -44.34% | -57.20% | 0.81 | -40.56 | 0.95 | 0.53 | -0.16 | 70571.00% | -2029.00% | 27571.00% | -114.63% | -0.35 | -42.42% | 0.00% | 0.00% | 0.00% | -0.98 | -1.02 | 0.16 | -0.97 |
| MEI | Methode Electronics, Inc. | $8.46 | 299.55M | +87% | -68% | — | — | -3.83 | 0.35 | 0.23 | 15.42 | — | 0.85 | 15.59% | -2.28% | -5.97% | -8.58% | -2.52% | -4.62% | 0.50 | -1.05 | 2.40 | 1.50 | 7.70 | -4943.00% | -596.00% | 46296.00% | -6.33% | 0.11 | -1.60% | 8.50% | -32.60% | 9.17% | -20.07 | -31.56 | 0.46 | 1.84 |
| ONTF | ON24, Inc. | $8.01 | 340.13M | +235% | -47% | — | — | -11.78 | 2.44 | 2.44 | -7.59 | — | 2.44 | 74.63% | -25.68% | -20.71% | -19.31% | 168.58% | -12.04% | 0.04 | -219.48 | 2.48 | 2.32 | 1.34 | -3267.00% | -592.00% | 5470.00% | 1.17% | 0.09 | -18.70% | 0.00% | 0.00% | 12.35% | -4.98 | 44.87 | 1.28 | 0.73 |
| SMRT | SmartRent, Inc. | $1.52 | 287.59M | +3,342% | -60% | -99% | +88% | -7.22 | 0.84 | 1.39 | -3.05 | — | 1.63 | 34.50% | -23.89% | -19.24% | -10.65% | -29.57% | -7.24% | 0.02 | — | 3.63 | 2.84 | 3.84 | 0.00% | -2616.00% | -193478.00% | -16.67% | -0.46 | -28.68% | 0.00% | 0.00% | 11.76% | -2.57 | -2.65 | 0.61 | 0.58 |
| UIS | Unisys Corporation | $2.43 | 173.27M | +1,264% | +16% | — | — | -0.49 | 0.39 | 0.09 | -2.91 | -0.69 | 0.81 | 28.17% | 4.03% | -17.42% | -461.64% | 22.53% | -18.29% | 1.86 | 1.47 | 1.53 | 1.30 | -2.04 | 7097.00% | -290.00% | -33743.00% | -101.51% | -0.21 | -48.79% | 0.00% | 0.00% | 0.00% | 7.09 | -3.27 | 0.29 | -0.39 |
About Vuzix Corporation
Vuzix Corporation, together with its subsidiaries, designs, manufactures, markets, and sells augmented reality (AR) wearable display and computing devices for consumer and enterprise markets in North America, the Asia-Pacific, Europe, and internationally. It provides M300XL, M400, and M4000 series of smart glasses for enterprise, industrial, commercial, and medical markets; Vuzix Blade smart glasses; waveguide optics and related coupling optics; and Vuzix Shield smart glasses, as well as custom and engineering solutions. The company sells its products through resellers, direct to commercial customers, and via online stores, as well as various Vuzix operated web stores in Europe and Japan. The company was formerly known as Icuiti Corporation and changed its name to Vuzix Corporation in September 2007. Vuzix Corporation was incorporated in 1997 and is headquartered in West Henrietta, New York.
- CEO
- Paul J. Travers
- Employees
- 76
- Beta
- 1.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.10 ÷ $2.84) − 1 = -61.27% (DCF, example).