US · CYCUW
Cycurion, Inc. Warrant
- Sector
- Technology · Information Technology Services
- Headquarters
- Mc Lean, VA 221202
- Website
- cycurion.com
Price · as of 2024-12-31
—
Market cap 6.67M
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) | $0.33 | — |
| Graham Formula(GF) | $0.02 | — |
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 | $0.00 | $0.00 | |||
| 2024 | $0.33 | $0.02 |
AI valuation
Our deep-learning model estimates Cycurion, Inc. Warrant's (CYCUW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- —
- 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
$0.33
— upside
Graham Formula
$0.02
— 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 |
| CYCUW | Cycurion, Inc. Warrant | $0.04 | 6.67M | — | — | +822% | -33% | — | — | — | — | — | — | 20.45% | 13.60% | 6.92% | 23.14% | 16.12% | 5.31% | 1.90 | 2.00 | 0.58 | 0.58 | 4.12 | -15556.00% | -816.00% | -2708.00% | — | -0.07 | -12.14% | — | 0.00% | — | — | — | — | — |
| CLRO | ClearOne, Inc. | $5.21 | 9.03M | +1,554% | -15% | — | +111% | -29.65 | 12.49 | 23.39 | -33.52 | -2.00 | 13.46 | 23.09% | -80.90% | -78.90% | -27.21% | -40.84% | -23.26% | 0.04 | — | 5.29 | 1.03 | 0.08 | 148120.00% | -3913.00% | -11163.00% | -2.37% | -1.73 | -27.99% | 5.44% | -161.40% | 5.44% | -28.84 | -42.09 | 23.33 | 30.09 |
| FIEE | FiEE, Inc. | $2.52 | 9.36M | +29,495% | -89% | — | +4,422% | -0.52 | -17.01 | 3.46 | -0.56 | — | -17.01 | 32.39% | -661.92% | -660.15% | 59991.17% | 1155.69% | -66.70% | 0.00 | — | 0.38 | 0.07 | 0.01 | -8524.00% | -9755.00% | -18443.00% | -170.58% | -8.63 | 1031.94% | 0.00% | 0.00% | 0.00% | -0.51 | -0.58 | 3.41 | -482.36 |
| IDAI | T Stamp Inc. | $4.05 | 10.29M | -7% | -78% | — | +5,317% | -0.24 | 0.82 | 0.81 | -0.41 | — | 1.59 | 65.37% | -303.91% | -344.06% | -312.80% | -308.31% | -128.60% | 1.36 | -18.38 | 1.12 | 1.01 | -0.14 | -2931.00% | -3241.00% | 1268.00% | -389.74% | -2.14 | -320.11% | 0.00% | 0.00% | 2.28% | -0.41 | -0.40 | 1.25 | -12.89 |
| IFBD | Infobird Co., Ltd | $1.22 | 9.99M | +12,643% | +12,339% | — | — | -1.50 | 0.05 | 2.19 | 0.62 | — | 1.35 | 41.22% | -120.65% | -145.98% | -3.43% | -2.94% | -3.20% | 0.01 | -3.17 | 2.63 | 2.59 | 2.53 | -8397.00% | 41352.00% | 8445.00% | -159.11% | -1.11 | -8.49% | 0.00% | 0.00% | 131.17% | 0.60 | 0.21 | -0.72 | -0.19 |
| IOTR | iOThree Limited Ordinary … | $0.29 | 7.41M | +150,319% | — | — | — | -49.34 | 6.04 | 1.01 | 29.20 | -1.12 | 7.65 | 17.79% | -1.93% | -2.20% | -11.48% | -10.52% | -3.71% | 0.41 | -5.84 | 1.13 | 0.94 | 0.76 | 440000.00% | 2227.00% | -10815.00% | -0.88% | 0.13 | -4.83% | 0.00% | 0.00% | 0.00% | -53.41 | -116.44 | 1.03 | 3.68 |
| JDZG | JIADE Limited | $1.95 | 5.98M | +796% | +33% | -69% | -49% | 142.56 | 11.23 | 42.65 | 121.39 | — | 14.75 | 69.81% | 34.07% | 29.90% | 12.62% | 13.57% | 10.52% | 0.07 | 59.07 | 3.18 | 1.96 | 0.13 | -4186.00% | 2036.00% | -34167.00% | -2.60% | -0.52 | -48.41% | 0.00% | 0.00% | 0.00% | 125.31 | -38.55 | 42.69 | 48.91 |
| TDTH | Trident Digital Tech Hold… | $0.61 | 4.68M | +4,564% | -57% | — | +9,609% | -0.62 | -13.29 | 10.88 | -0.97 | -1.13 | -13.29 | 0.25% | -1733.47% | -1745.22% | -791.86% | -367.58% | -183.27% | -6.43 | -183.69 | 1.23 | 0.15 | -0.30 | 5522.00% | -6862.00% | 8719.00% | -187.89% | -7.07 | -433.39% | 0.00% | 0.00% | 0.00% | -0.91 | -0.77 | 15.73 | -14.21 |
| VEEA | Veea Inc. | $0.59 | 24.12M | +3,773% | +22% | — | +27,426% | -0.94 | -2.63 | 315.36 | -1.24 | -0.29 | -1.98 | 41.25% | -19601.98% | -33541.03% | 333.77% | 5031.77% | -226.79% | -0.76 | -15.37 | 0.74 | 0.09 | -0.25 | 32727.00% | -9844.00% | 10191.00% | -57.85% | -1.27 | 4682.77% | 0.00% | 0.00% | 11.01% | -2.01 | -2.16 | 394.60 | -18.39 |
About Cycurion, Inc. Warrant
Cycurion, Inc. is a cybersecurity company providing advanced network security solutions for government agencies, enterprises, and critical infrastructure. The company specializes in threat detection, risk management, and secure communications, leveraging AI-driven analytics and real-time monitoring to protect against evolving cyber threats.
- CEO
- Leo Kevin Kelly
- Employees
- 46
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ —) − 1 = — (DCF, example).