US · CHAI
Core AI Holdings
- Sector
- Financial Services · Internet Content & Information
- Headquarters
- Montreal, QC H4C 2Z6
- Website
- coregaming.co
Price · as of 2024-12-31
$1.07
Market cap 36.86M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4,501.64 | +422,589.2% |
| Intrinsic Value(DCF) | $3.74 | +251.17% |
| 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 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $0.00 | $246,713.50 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $4,798,080.00 | $1,959,207.17 | $4,681.55 | $0.00 | $497,911.60 |
| 2021 | $559,440.00 | $231,635.11 | $0.00 | $0.00 | $0.00 |
| 2022 | $120,960.00 | $48,759.28 | $0.00 | $0.00 | $4,000.31 |
| 2023 | $2,397.60 | $543,378.80 | $0.00 | $0.00 | $0.00 |
| 2024 | $9.36 | $4,501.64 | $2.56 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Core AI Holdings's (CHAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4,501.64
- Current price
- $1.07
- AI upside
- +422,589.2%
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
$3.74
+251.17% 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 |
| CHAI | Core AI Holdings | $1.07 | 36.86M | +422,589% | +251% | — | — | 0.00 | 0.02 | 0.01 | -0.20 | — | -0.02 | 18.42% | -139.50% | -217.30% | -370.85% | -169.46% | -166.25% | 1.12 | -4.58 | 0.53 | 0.15 | -0.20 | -9848.00% | 4125.00% | 6111.00% | -17896.37% | -1.42 | -178.69% | 0.00% | 0.00% | 369.31% | -0.27 | -0.25 | 0.37 | -14.12 |
| AIFF | Firefly Neuroscience, Inc… | $0.70 | 9.91M | +6,861% | +1,212,481% | — | +15,220% | -2.13 | -59.53 | 206.71 | -2.05 | -0.55 | -40.22 | 37.96% | -8500.00% | -9685.19% | 7864.66% | 520.85% | -288.87% | -1.85 | -133.04 | 0.53 | 0.39 | 0.11 | 38485.00% | -7831.00% | 15684.00% | -29.43% | -1.24 | 372.77% | 0.00% | 0.00% | 0.00% | -2.31 | -3.23 | 196.37 | -30.98 |
| JTAI | Jet.AI Inc. | $0.11 | 246.63K | +151,439% | +1,736% | — | — | -0.11 | 0.22 | 0.10 | 0.27 | 0.00 | 0.22 | -6.88% | -89.62% | -90.81% | -988.46% | 1114.03% | -154.00% | 0.16 | -75.22 | 1.68 | 1.58 | 0.39 | 229650.00% | 1480.00% | 11458.00% | -578.58% | -2.17 | 730.34% | 0.00% | 0.00% | 342.02% | 0.27 | 0.42 | -0.24 | -8.87 |
| PDYN | Palladyne AI Corp. | $7.03 | 295.52M | +437% | -62% | — | — | -2.45 | -18.68 | 22.87 | -5.67 | — | -18.68 | 55.20% | -345.79% | -932.66% | -462.94% | 221.11% | -124.47% | -1.16 | — | 9.64 | 9.34 | 0.77 | -3858.00% | 2668.00% | -7042.00% | -12.86% | -5.10 | 188.00% | 0.00% | 0.00% | 5.34% | -5.53 | -6.51 | 19.14 | -11.22 |
About Core AI Holdings
Core AI Holdings, Inc. develops and publishes AI based mobile games worldwide. The company was formerly known as Siyata Mobile Inc. and change its name to Core AI Holdings, Inc. The company is based in Wilmington, Delaware.
- CEO
- Aitan Zacharin
- Employees
- 25
- Beta
- 1.98
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.74 ÷ $1.07) − 1 = +251.17% (DCF, example).