US · AIIOW
Robo.ai Inc. Warrant 2022-11.11.27 on Robo.ai
- Sector
- Consumer Cyclical · Auto - Manufacturers
- Headquarters
- Dubai
- Website
- nwtnmotors.com
Price · as of 2024-12-31
$0.02
Market cap 7.23M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $33.49 | +206,640.74% |
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 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $0.00 | $33.49 |
AI valuation
Our deep-learning model estimates Robo.ai Inc. Warrant 2022-11.11.27 on Robo.ai's (AIIOW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.02
- AI upside
- —
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
—
— upside
Graham-Dodd
—
— upside
Graham Formula
$33.49
+206,640.74% 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 |
| AIIOW | Robo.ai Inc. Warrant 2022… | $0.02 | 7.23M | — | — | — | +206,641% | — | — | — | — | — | — | 22.24% | -795.13% | -1438.39% | -16037.70% | -892.74% | -166.31% | -0.33 | -2.46 | 0.32 | 0.19 | -0.12 | -3587.00% | -6787.00% | -12327.00% | — | 0.33 | 312.63% | — | 0.00% | — | — | — | — | — |
| ARKR | Ark Restaurants Corp. | $6.93 | 24.97M | +3,688% | -59% | — | -52% | -2.79 | 0.78 | 0.15 | -6248.53 | -1.43 | 0.78 | 35.58% | -2.45% | -6.92% | -23.84% | -3.43% | -6.33% | 2.62 | -9.82 | 0.77 | 0.58 | -4651.06 | 19444.00% | -969.00% | -16830.00% | -5.85% | 0.08 | -1.26% | 0.00% | 0.00% | 43.50% | -24.60 | -66.87 | 0.60 | 1.44 |
| ECX | ECARX Holdings, Inc. | $1.68 | 599.33M | +77% | -62% | — | — | -8.06 | -1.88 | 0.63 | -25.36 | — | -1.63 | 19.02% | -6.45% | -7.78% | 24.71% | -3074.43% | -10.98% | -1.54 | — | 0.59 | 0.39 | -10.42 | -5160.00% | 662.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -15.53 | — | 1.00 | -1.79 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| FORD | Forward Industries, Inc. | $9.12 | 15.67M | +8,045% | -81% | — | +69% | -2.39 | 1.57 | 0.15 | -3.32 | — | 6.41 | 20.56% | -6.40% | -6.46% | -69.87% | -53.95% | -12.13% | 1.16 | -30.84 | 1.03 | 0.92 | -0.27 | -5216.00% | -1770.00% | -6221.00% | 7.32% | 0.04 | 9.55% | 0.00% | 0.00% | 16.24% | -2.63 | 14.85 | 0.17 | 0.01 |
| JBDI | JBDI Holdings Limited | $0.71 | 13.59M | — | — | — | -53% | — | — | — | — | — | — | 67.72% | -13.26% | -10.40% | -103.50% | -40.24% | -18.11% | 5.28 | -30.39 | 0.82 | 0.73 | -3.43 | -22138.00% | -1554.00% | -4295.00% | — | 0.33 | 33.47% | — | -68.20% | — | — | — | — | — |
| MKDW | MKDWELL Tech Inc. | $2.40 | 11.49M | +1,228% | +165% | — | +116% | -86.86 | -65.14 | 137.18 | -127.18 | -138.55 | -57.93 | 8.29% | -141.28% | -125.96% | 174.73% | -59.78% | -34.95% | -1.94 | -7.10 | 0.29 | 0.25 | -3.43 | 6269.00% | -4554.00% | 5155.00% | -1.15% | -0.28 | -66.61% | 0.00% | 0.00% | 0.00% | -99.79 | -89.57 | 140.98 | 7.65 |
| REE | REE Automotive Ltd. | $0.56 | 15.9M | +3,186% | +323% | — | +95,350% | -0.85 | 4.11 | 518.92 | -0.69 | — | 4.11 | -1911.48% | -43239.89% | -61067.76% | -220.85% | -484.83% | -83.34% | 2.19 | -85.64 | 2.28 | 2.04 | 0.20 | -3807.00% | -8862.00% | -1774.00% | -80.58% | -1.91 | -468.82% | 0.00% | 0.00% | 20.06% | -0.93 | -0.96 | 400.83 | -11.23 |
| SBDS | Solo Brands, Inc. | $7.16 | 11.8M | +5,887% | +58% | — | — | -0.23 | 0.21 | 0.09 | -0.40 | -4.21 | -0.59 | 57.26% | -38.42% | -24.94% | -82.92% | -54.01% | -31.22% | 0.16 | -12.47 | 1.41 | 0.42 | -0.13 | 543.00% | -813.00% | -10749.00% | -9.69% | 0.09 | -1.30% | 0.00% | 0.00% | 349.11% | -0.34 | -15.01 | 0.13 | -0.69 |
| TLF | Tandy Leather Factory, In… | $2.37 | 19.12M | +8,726% | -60% | — | +395% | 2.15 | 0.37 | 0.26 | 1.67 | 0.20 | 0.37 | 57.04% | -1.26% | 11.93% | 16.59% | -1.20% | 11.27% | 0.52 | — | 5.16 | 1.69 | 0.61 | 106773.00% | 260.00% | -61712.00% | -41.29% | -0.06 | -13.66% | 65.03% | 140.00% | 71.98% | -32.08 | -3.82 | 0.40 | 2.74 |
About Robo.ai Inc. Warrant 2022-11.11.27 on Robo.ai
Robo.ai Inc., a smart passenger vehicle company, provides passenger-centric mobility and green energy solutions in the United States, the United Arab Emirates, and Mainland China. The company develops electric vehicles, including MUSE, GHIATH, and autonomous logistics vehicles; and Astra that offers intelligent logistics, automatic delivery, and shared travel solutions. It is also involved in the wholesale and retail of vehicles; and sale of auto parts and materials. In addition, the company provides business management, operations, commercialization, and warranty, as well as design and technology development services. The company was formerly know as NWTN, Inc. and change its name to Robo.ai Inc. in August 2025Robo.ai Inc. is headquartered in Dubai, the United Arab Emirates.
- CEO
- Benjamin Bin Zhai
- Employees
- 68
- Beta
- 1.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.02) − 1 = — (DCF, example).