US · WAVE
Eco Wave Power Global AB (publ)
- Sector
- Utilities · Renewable Utilities
- Headquarters
- Tel Aviv 6713701
- Website
- ecowavepower.com
Price · as of 2024-12-31
$6.88
Market cap 29.15M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $84.95 | +1,134.74% |
| Intrinsic Value(DCF) | $3.51 | -48.98% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $13.07 | +90.01% |
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 | $0.00 | $4.82 | |||
| 2019 | |||||
| 2020 | |||||
| 2021 | $5.38 | $2.14 | $0.60 | ||
| 2022 | $3.24 | $27.57 | $1.01 | $0.00 | $3.85 |
| 2023 | $1.34 | $152.13 | $59.29 | $0.00 | $0.00 |
| 2024 | $7.23 | $84.95 | $1.03 | $0.00 | $13.07 |
AI valuation
Our deep-learning model estimates Eco Wave Power Global AB (publ)'s (WAVE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $84.95
- Current price
- $6.88
- AI upside
- +1,134.74%
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
$3.51
-48.98% upside
Graham-Dodd
—
— upside
Graham Formula
$13.07
+90.01% 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 |
| WAVE | Eco Wave Power Global AB … | $6.88 | 29.15M | +1,135% | -49% | — | +90% | -19.02 | 4.74 | 238.72 | -16.82 | -98.29 | 4.74 | 75.00% | -1391.67% | -1236.31% | -25.69% | -318.10% | -20.38% | 0.16 | -38.41 | 4.22 | 4.09 | 3.38 | 1935.00% | -4510.00% | -2904.00% | -4.61% | -0.81 | -251.70% | 0.00% | 0.00% | 8.66% | -13.84 | -17.49 | 192.55 | 8.23 |
| BNRG | Brenmiller Energy Ltd | $1.25 | 486.95K | +3,759% | — | — | — | -4.79 | 7.24 | — | -5.36 | — | 7.24 | 0.00% | — | — | -183.87% | -200.99% | -60.17% | 1.08 | -39.41 | 2.25 | 1.56 | -0.12 | -7415.00% | -10000.00% | 286.00% | -30.35% | -3.40 | -187.44% | 0.00% | 0.00% | 5.24% | -3.14 | -3.37 | — | -11.96 |
| CREG | Smart Powerr Corp. | $1.16 | 24.14M | — | — | — | — | -4.12 | 0.06 | — | -11.15 | -4.60 | 0.06 | 0.00% | — | — | -1.46% | -0.93% | -1.21% | 0.05 | -2.29 | 9.25 | 4.27 | -4.77 | 8958.00% | — | -8419.00% | -167.63% | -0.82 | -9.17% | 0.00% | 0.00% | 175.45% | -10.26 | -1.04 | — | 0.56 |
| HTOO | Fusion Fuel Green PLC | $3.36 | 6.08M | +1,068% | — | — | +1,210% | -15.29 | 16.42 | 130.82 | -20.11 | — | -33.87 | 27.23% | -1070.47% | -858.94% | -176.92% | -119.35% | -38.97% | 0.17 | -32.36 | 0.54 | 0.25 | -0.19 | -6462.00% | -6127.00% | -5234.00% | -4.03% | -0.64 | -58.83% | 0.00% | 0.00% | 4.40% | -12.34 | -25.03 | 132.08 | -6.75 |
| OPAL | OPAL Fuels Inc. | $2.09 | 60.6M | +780% | -55% | — | +370% | 4.53 | -0.44 | 0.22 | 8.57 | — | -0.32 | 33.38% | 7.07% | 3.68% | -4.57% | -23.76% | 1.75% | -2.09 | 0.99 | 1.13 | 0.85 | 6.99 | -9706.00% | 1713.00% | 2468.00% | -145.15% | 0.32 | 105.48% | 20.16% | 91.40% | 20.16% | 16.55 | -3.73 | 1.17 | 0.31 |
| RAIN | Rain Enhancement Technolo… | $2.57 | 20.9M | — | — | — | — | -0.83 | -0.71 | — | -1.61 | -0.02 | -0.70 | 0.00% | — | — | 153.00% | 480.41% | -505.38% | -0.66 | -148.90 | 0.12 | 0.11 | -0.77 | 349498.00% | — | 17245.00% | -36.42% | -0.21 | 145.97% | 0.00% | 0.00% | 0.00% | -1.61 | -5.29 | — | -23.28 |
| SUUN | PowerBank Corporation | $0.78 | 27.39M | +12,262% | +4% | — | +1,624% | -2.93 | 4.72 | 2.19 | -36.82 | -0.45 | 37.29 | 21.70% | -20.31% | -74.74% | -174.36% | -14.38% | -34.96% | 3.92 | -3.52 | 0.96 | 0.42 | -15.84 | 65447.00% | -2886.00% | -348653.00% | -28.08% | -0.40 | -49.38% | 0.00% | 0.00% | 0.00% | -18.67 | -6.17 | 3.79 | 0.26 |
| VGAS | Verde Clean Fuels, Inc. | $1.51 | 67.27M | — | — | — | — | -2.26 | 2.32 | — | -0.49 | -0.83 | 2.85 | 0.00% | — | — | -98.53% | 92.12% | -37.89% | 0.02 | — | 7.18 | 6.86 | 1.85 | 27111.00% | — | 2463.00% | -48.10% | -3.16 | 90.33% | 0.00% | 0.00% | 0.00% | -0.42 | -0.43 | — | 2.57 |
About Eco Wave Power Global AB (publ)
Eco Wave Power Global AB (publ), a wave energy company, develops a wave energy conversion (WEC) technology that converts ocean and sea waves into clean electricity. The company also holds various agreements, including power purchase agreements, concession agreements, and other agreements worldwide with pipeline of projects with approximately 404.7 megawatts, as well as letters of intent. It operates in the United States, Taiwan, Sweden, Israel, Portugal, Mexico, and internationally. The company was formerly known as EWPG Holding AB (publ) and changed its name to Eco Wave Power Global AB (publ) in June 2021. Eco Wave Power Global AB (publ) was founded in 2011 and is headquartered in Tel Aviv-Yafo, Israel.
- CEO
- Inna Braverman
- Employees
- 12
- Beta
- -0.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.51 ÷ $6.88) − 1 = -48.98% (DCF, example).