US · XTIA
XTI Aerospace, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Englewood, CO 80112
- Website
- xtiaircraft.com
Price · as of 2024-12-31
$1.96
Market cap 32.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $748.37 | +38,082.14% |
| Intrinsic Value(DCF) | $60.34 | +2,978.57% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3,316.34 | +169,100.87% |
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 | $340,199,997,440.00 | ||||
| 2017 | $4,860,000,256.00 | $1,944,014,850.78 | $0.00 | $0.00 | $18,804.70 |
| 2018 | $120,656,248.00 | $48,370,572.48 | $0.00 | $0.00 | $0.00 |
| 2019 | $3,937,500.00 | $1,579,671.61 | $1.93 | $0.00 | $0.00 |
| 2020 | $2,362,500.00 | $945,531.92 | $7,273.70 | $0.00 | $0.00 |
| 2021 | $615,000.00 | $246,097.61 | $84,935.41 | $0.00 | $0.00 |
| 2022 | $16,775.00 | $6,788.48 | $70.11 | $0.00 | $19,304.12 |
| 2023 | $1,325.00 | $59,653.01 | $0.00 | $0.00 | $46,713.41 |
| 2024 | $3.08 | $748.37 | $0.00 | $0.00 | $3,316.34 |
AI valuation
Our deep-learning model estimates XTI Aerospace, Inc.'s (XTIA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $748.37
- Current price
- $1.96
- AI upside
- +38,082.14%
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
$60.34
+2,978.57% upside
Graham-Dodd
—
— upside
Graham Formula
$3,316.34
+169,100.87% 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 |
| XTIA | XTI Aerospace, Inc. | $1.96 | 32.09M | +38,082% | +2,979% | — | +169,101% | -0.02 | 0.10 | 0.21 | 0.01 | — | -0.09 | 58.96% | -1154.90% | -1111.90% | -551.43% | -239.65% | -148.16% | 0.47 | -31.80 | 0.49 | 0.31 | 0.03 | -8968.00% | -2981.00% | 43590.00% | -3328.29% | -1.28 | -145.30% | 0.00% | 0.00% | 690.83% | 0.01 | 0.02 | -0.11 | -10.70 |
| CVV | CVD Equipment Corporation | $3.55 | 24.63M | +1,860% | -52% | -34% | — | -10.61 | 0.79 | 0.75 | -6.67 | — | 0.79 | 23.56% | -8.99% | -7.06% | -7.36% | -18.90% | -5.69% | 0.01 | -127.16 | 3.26 | 2.77 | 10.53 | -5484.00% | 1148.00% | 15561.00% | -7.92% | -0.24 | -12.48% | 0.00% | 0.00% | 0.00% | -3.23 | -4.89 | 0.29 | 2.84 |
| KITT | Nauticus Robotics, Inc. | $0.75 | 4.26M | +411% | +164,085% | — | +2,710,719% | -0.03 | -0.19 | 2.15 | -0.26 | — | -0.19 | -438.44% | -1278.85% | -7463.83% | 433.89% | 2949.74% | -552.52% | -1.48 | -4.53 | 0.35 | 0.12 | -0.23 | -1759.00% | -7264.00% | -2586.00% | -634.52% | -1.97 | 3152.42% | 0.00% | 0.00% | 69.60% | -1.42 | -1.33 | 18.17 | -19.31 |
| MSW | Ming Shing Group Holdings… | $1.12 | 14.53M | +366,706% | — | — | — | -9.52 | 55.42 | 1.61 | -12.04 | — | 55.42 | -3.86% | -15.82% | -16.93% | -578.21% | -68.46% | -45.28% | 7.87 | -10.52 | 1.08 | 1.03 | -1.45 | -40000.00% | 2277.00% | -70837.00% | -14.61% | -0.84 | -103.31% | 0.00% | 0.00% | 0.00% | -11.58 | -7.78 | 1.83 | 3.29 |
| NIXX | Nixxy, Inc. | $0.54 | 11.34M | +13,110% | +9,525% | — | +48,456% | -0.50 | 4.35 | 18.35 | -0.47 | — | -9.35 | 99.58% | -2443.28% | -3691.55% | -1287.27% | -476.64% | -259.04% | 0.46 | -22.62 | 0.72 | 0.62 | 0.06 | -3217.00% | -8080.00% | 33255.00% | -36.49% | -0.94 | -130.60% | 0.00% | 0.00% | 53.06% | -0.65 | -2.38 | 15.93 | -25.60 |
| PRZO | ParaZero Technologies Ltd… | $1.21 | 25.62M | +1,820% | -77% | — | — | -0.69 | -24.50 | 8.19 | -0.70 | -2.42 | -24.50 | 6.25% | -597.12% | -1185.88% | -381.61% | 206.65% | -156.11% | -1.35 | — | 3.87 | 3.25 | 0.68 | 2857.00% | 5022.00% | 6767.00% | -65.09% | -3.70 | 184.52% | 0.00% | 0.00% | 0.00% | -0.70 | -0.78 | 4.16 | -8.68 |
| PXS | Pyxis Tankers Inc. | $4.16 | 43.62M | +729% | -0% | -17% | +516% | 2.84 | 0.39 | 0.71 | 3.23 | — | 0.39 | 54.84% | 32.45% | 24.97% | 13.55% | 13.79% | 7.25% | 0.91 | 2.67 | 3.76 | 3.55 | 2.47 | -6840.00% | 1336.00% | 14907.00% | -72.06% | 1.54 | -21.70% | 22.12% | 62.80% | 26.19% | 4.95 | -3.15 | 1.61 | 0.99 |
| SIDU | Sidus Space, Inc. | $1.95 | 68.79M | +625% | -24% | — | +2,210% | -0.55 | 0.41 | 2.07 | -0.30 | — | 0.42 | -31.44% | -336.40% | -375.03% | -114.28% | -109.53% | -61.38% | 0.43 | -12.03 | 1.57 | 1.31 | 0.41 | -8468.00% | -2164.00% | 2290.00% | -241.39% | -1.11 | -162.36% | 0.00% | 0.00% | 95.00% | -0.26 | -0.18 | 0.87 | -2.83 |
About XTI Aerospace, Inc.
XTI Aircraft Company manufactures vertical takeoff airplanes. The company provides TriFan 600, which lifts off vertically. XTI Aircraft Company was formerly known as AVX Aircraft Technologies, Inc. and changed its name to XTI Aircraft Company in March 2015. The company was incorporated in 2009 and is based in Englewood, Colorado.
- CEO
- Scott A. Pomeroy
- Employees
- 43
- Beta
- -0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($60.34 ÷ $1.96) − 1 = +2,978.57% (DCF, example).