US · BNZIW
Banzai International, Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Bainbridge Island, WA 98110
- Website
- banzai.io
Price · as of 2024-12-31
$0.01
Market cap 8.94M
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) | — | — |
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 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $593.11 | |||
| 2024 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Banzai International, Inc.'s (BNZIW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.01
- 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
—
— 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 |
| BNZIW | Banzai International, Inc… | $0.01 | 8.94M | — | — | — | — | — | — | — | — | — | — | 68.58% | -297.44% | -695.99% | 181.95% | 301.97% | -203.56% | -4.52 | -3.64 | 0.09 | 0.07 | -0.40 | -9337.00% | -73.00% | 51746.00% | — | -0.34 | 214.70% | — | 0.00% | — | — | — | — | — |
| AIXI | Xiao-I Corporation | $0.23 | 2.45M | +11,049% | +634% | — | — | -2.76 | -3.29 | 0.57 | -7.68 | — | -3.25 | 68.34% | -18.30% | -20.63% | 170.53% | -40.71% | -19.17% | -3.76 | -5.55 | 0.88 | 0.79 | -4.06 | -5268.00% | 1884.00% | -1381.00% | -38.61% | -0.17 | -49.05% | 0.00% | 0.00% | 0.00% | -6.62 | -5.49 | 1.21 | -1.63 |
| AMOD | Alpha Modus Holdings, Inc… | $0.50 | 18.98M | — | — | — | — | 2.23 | -1.04 | — | 3.14 | — | -1.04 | 0.00% | — | — | -84.11% | 36.10% | 449.82% | -0.57 | -4.94 | 0.23 | 0.11 | 1.00 | -202612.00% | — | 22542.00% | -18.35% | -0.22 | 72.49% | 0.00% | 0.00% | 0.00% | -16.06 | -8.00 | — | -82.38 |
| AMST | Amesite Inc. | $1.77 | 8.09M | +3,025% | +4,982% | — | +1,303% | -2.67 | 3.53 | 87.46 | -2.30 | — | 4.36 | -292.73% | -3262.40% | -3274.60% | -137.68% | -848.13% | -112.84% | 0.00 | — | 6.79 | 6.52 | 0.73 | -4046.00% | -3381.00% | -2302.00% | -25.42% | -6.85 | -577.85% | 0.00% | 0.00% | 2.72% | -2.03 | -2.98 | 66.33 | -5.57 |
| ELWS | Earlyworks Co., Ltd | $7.06 | 21.29M | -71% | +583,405% | — | — | — | — | — | — | — | — | 51.57% | -55.83% | -58.29% | -126.84% | -525.51% | -67.02% | 0.70 | -143.20 | 1.74 | 1.58 | 0.21 | -10000.00% | 14552.00% | -4318.00% | — | -2.32 | -478.73% | — | 0.00% | — | — | — | — | — |
| MYSE | Myseum Inc. | $1.84 | 7.85M | +9,578% | -44% | — | +1,888% | -1.31 | 0.95 | 15066.47 | -0.47 | — | 1.13 | -532039.22% | -1211216.28% | -972284.40% | -77.43% | -387.84% | -84.61% | 0.00 | — | 6.80 | 6.58 | 0.23 | -6546.00% | -3512.00% | -3329.00% | -66.80% | -6.96 | -322.29% | 0.00% | 0.00% | 4.98% | -0.46 | -0.55 | 5549.93 | -9.82 |
| NVNI | Nvni Group Limited Ordina… | $1.22 | 4.22M | +3,459% | +8,505% | — | — | -0.48 | -0.27 | 0.17 | 3.64 | — | -0.07 | 63.39% | 8.53% | -44.58% | 77.00% | -57.33% | -16.65% | -0.57 | 0.23 | 0.16 | 0.08 | 2.21 | -6618.00% | 1438.00% | -33936.00% | 68.54% | 0.09 | -78.36% | 0.00% | 0.00% | 60.20% | 5.06 | 3.71 | 0.43 | -2.21 |
| ORKT | Orangekloud Technology In… | $1.24 | 7.16M | +9,868% | +33% | — | +2,497% | -2.81 | 1.79 | 6.00 | -2.03 | -0.50 | 2.06 | 26.06% | -214.88% | -213.90% | -110.49% | -222.84% | -85.44% | 0.04 | -248.90 | 5.98 | 3.86 | 0.94 | 56538.00% | -3361.00% | 86758.00% | -42.64% | -4.48 | -265.50% | 0.00% | 0.00% | 30.77% | -1.91 | -1.60 | 4.11 | 4.35 |
| SOPA | Society Pass Incorporated | $0.73 | 4M | +77,070% | -37% | — | +1,942% | -0.33 | -1.58 | 0.48 | 0.36 | — | -0.44 | 26.22% | -131.18% | -143.93% | -646.37% | 321.86% | -54.39% | -0.41 | -61.27 | 0.62 | 0.47 | 0.72 | -6326.00% | -1305.00% | -11712.00% | 72.35% | 0.11 | -84.37% | 0.00% | 0.00% | 135.24% | 0.36 | -1.39 | -0.48 | -8.77 |
| SOS | SOS Limited | $1.26 | 6.58M | +251,844% | +46,875% | +9,676% | — | -1.19 | 0.04 | 0.07 | 21.45 | -0.01 | 0.04 | 3.04% | -9.34% | -5.88% | -3.14% | -12.31% | -2.82% | 0.00 | — | 9.97 | 2.33 | 23.01 | 823333.00% | 15042.00% | -75470.00% | -392.19% | -1.36 | -36.20% | 0.00% | 0.00% | 0.00% | 10.25 | 3.48 | -0.96 | 0.74 |
About Banzai International, Inc.
Banzai International, Inc., a marketing technology company, provides data-driven marketing and sales solutions for various businesses in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. Its products include Demio, a browser-based webinar platform with data and marketing features designed to help businesses engage with their audience through live events and on-demand, interactive video content; and Boost, a SaaS solution for social sharing by event registrants. The company serves financial services, e-commerce, technology, and other industries. Banzai International, Inc. was founded in 2015 and is based in Bainbridge Island, Washington.
- CEO
- Joseph Davy
- Employees
- 28
- Beta
- -0.56
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.01) − 1 = — (DCF, example).