investorscraft@gmail.com

Intrinsic ValueC3.ai, Inc. (AI)

Previous Close$16.43
Intrinsic Value
Upside potential
Previous Close
$16.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

C3.ai, Inc. operates in the enterprise artificial intelligence (AI) software sector, providing scalable AI solutions that enable organizations to deploy predictive analytics and machine learning at scale. The company’s core revenue model is subscription-based, offering its C3 AI Suite, a comprehensive platform for developing and deploying enterprise AI applications across industries such as energy, manufacturing, healthcare, and financial services. C3.ai differentiates itself through its proprietary AI algorithms, pre-built industry-specific applications, and seamless integration with existing enterprise systems. The company targets large enterprises and government agencies, positioning itself as a leader in the rapidly growing AI software market. Its solutions are designed to optimize operations, reduce costs, and drive innovation, catering to clients with complex data environments. Despite intense competition from tech giants and specialized AI firms, C3.ai maintains a niche by focusing on vertical-specific applications and high-touch customer relationships. The company’s market position is bolstered by its partnerships with cloud providers like AWS and Microsoft Azure, enhancing its reach and scalability.

Revenue Profitability And Efficiency

C3.ai reported revenue of $310.6 million for FY 2024, reflecting its growing adoption in enterprise AI solutions. However, the company remains unprofitable, with a net loss of $279.7 million and diluted EPS of -$2.34. Operating cash flow was negative at $62.4 million, though capital expenditures were modest at $25.3 million, indicating disciplined investment in growth. The company’s efficiency metrics are under pressure as it scales its operations and invests in R&D.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high operating expenses, particularly in sales and R&D, as it seeks to expand its market share. Capital efficiency is a challenge, with negative operating cash flow and significant losses. However, C3.ai’s subscription model provides recurring revenue, which could improve margins over time as the customer base matures and economies of scale are realized.

Balance Sheet And Financial Health

C3.ai maintains a solid liquidity position with $167.1 million in cash and equivalents, providing a buffer against ongoing losses. Total debt is minimal at $3.2 million, indicating a low leverage profile. The balance sheet is healthy enough to support continued investment in growth, though sustained losses may necessitate additional capital raises if profitability does not improve in the medium term.

Growth Trends And Dividend Policy

Revenue growth is a key focus for C3.ai, driven by increasing demand for AI solutions across industries. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Future trends will depend on its ability to convert pilot projects into large-scale deployments and expand its customer base. The lack of dividends aligns with its growth-stage status and capital allocation priorities.

Valuation And Market Expectations

The market values C3.ai based on its growth potential in the AI sector rather than current profitability. Investors anticipate significant future cash flows as AI adoption accelerates, though high competition and execution risks remain. Valuation multiples reflect optimism about the company’s long-term positioning, but near-term volatility is likely until clearer paths to profitability emerge.

Strategic Advantages And Outlook

C3.ai’s strategic advantages include its vertical-specific AI applications, strong partnerships, and early-mover status in enterprise AI. The outlook hinges on its ability to scale deployments and achieve operating leverage. While challenges persist, the company is well-positioned to benefit from secular trends in AI adoption, provided it can navigate competitive pressures and demonstrate sustainable growth.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount