What is the intrinsic value of AI.MC?

As of 2025-05-17, the Intrinsic Value of Airtificial Intelligence Structures SA (AI.MC) is 0.07 EUR. This AI.MC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.12 EUR, the upside of Airtificial Intelligence Structures SA is -41.60%.

The range of the Intrinsic Value is 0.04 - 0.16 EUR

Is AI.MC undervalued or overvalued?

Based on its market price of 0.12 EUR and our intrinsic valuation, Airtificial Intelligence Structures SA (AI.MC) is overvalued by 41.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.04 - 0.16	0.07	-41.6%
DCF (Growth 10y)	0.08 - 0.27	0.13	6.3%
DCF (EBITDA 5y)	0.01 - 0.04	0.02	-81.3%
DCF (EBITDA 10y)	0.04 - 0.09	0.06	-50.2%
Fair Value	-0.03 - -0.03	-0.03	-126.15%
P/E	(0.01) - (0.01)	(0.01)	-109.1%
EV/EBITDA	(0.03) - (0.00)	(0.02)	-113.7%
EPV	0.05 - 0.10	0.08	-36.9%
DDM - Stable	(0.01) - (0.03)	(0.02)	-115.5%
DDM - Multi	0.04 - 0.08	0.05	-56.3%