US · SWVLW
Swvl Holdings Corp.
- Sector
- Technology · Software - Application
- Headquarters
- Dubai
- Website
- swvl.com
Price · as of 2024-12-31
$0.01
Market cap 77.18K
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) | $18.62 | +269,769.57% |
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 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $3.57 | $0.00 | |||
| 2024 | $0.00 | $18.62 |
AI valuation
Our deep-learning model estimates Swvl Holdings Corp.'s (SWVLW) 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
$18.62
+269,769.57% 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 |
| SWVLW | Swvl Holdings Corp. | $0.01 | 77.18K | — | — | — | +269,770% | — | — | — | — | — | — | 21.15% | -49.33% | -60.08% | -182.79% | -272.85% | -53.68% | 0.53 | -207.15 | 0.65 | 0.63 | 0.36 | -52500.00% | -2470.00% | -6199.00% | — | -0.22 | -114.60% | — | 0.00% | — | — | — | — | — |
| 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 |
| BLIV | BeLive Holdings | $3.19 | 34.66M | — | — | — | — | — | — | — | — | — | — | 52.06% | -297.14% | -297.80% | -1122.96% | -979.91% | -448.03% | -2.53 | -1744.66 | 0.21 | 0.17 | -0.05 | 15789.00% | -4015.00% | 46375.00% | — | -1.10 | -190.28% | — | 0.00% | — | — | — | — | — |
| BMR | Beamr Imaging Ltd. | $1.65 | 25.62M | +1,696% | -48% | — | — | -4.38 | 1.67 | 8.53 | -2.40 | -5.67 | 2.37 | 88.53% | -208.60% | -194.57% | -32.68% | -141.50% | -31.01% | 0.00 | -143.42 | 13.15 | 12.84 | 0.64 | 7727.00% | 98.00% | 11336.00% | -17.91% | -5.14 | -103.66% | 0.00% | 0.00% | 0.00% | -2.31 | -3.15 | 4.82 | 12.68 |
| CYN | Cyngn Inc. | $1.53 | 12.2M | +28,123% | +28% | — | +92,162% | -0.22 | 0.56 | 17.60 | 0.76 | — | 0.67 | -45.52% | -6200.96% | -7946.01% | -263.19% | 555.09% | -135.65% | 0.03 | -20.43 | 7.33 | 7.16 | 1.05 | -5733.00% | -7528.00% | -5036.00% | -162.77% | -2.72 | 256.41% | 0.01% | 0.00% | 319.67% | 0.74 | 1.60 | -45.70 | -10.20 |
| GREE | Greenidge Generation Hold… | $1.22 | 19.27M | +1,789% | -72% | — | +919% | -0.46 | -0.16 | 0.15 | 97.97 | — | -0.16 | 79.71% | -19.23% | -33.23% | 37.06% | -282.79% | -29.09% | -1.22 | -1.62 | 1.39 | 0.52 | 85.05 | -5756.00% | -1542.00% | -1355.00% | -248.70% | -0.62 | -556.85% | 0.00% | 0.00% | 0.00% | -5.98 | -3.05 | 1.15 | -7.89 |
| INTZ | Intrusion Inc. | $1.09 | 21.91M | +4,598% | -61% | — | — | -0.72 | 0.89 | 0.97 | -0.56 | -2.50 | 0.89 | 76.76% | -146.35% | -134.99% | 471.55% | -229.45% | -87.74% | 0.44 | -25.75 | 1.51 | 1.37 | 0.35 | 2870.00% | 285.00% | -1208.00% | -144.90% | -1.71 | -220.10% | 0.00% | 0.00% | 266.65% | -0.41 | -0.43 | 0.60 | -15.44 |
| LPSN | LivePerson, Inc. | $2.87 | 33.5M | +1,694% | +94% | — | +10,266% | -0.61 | -1.23 | 0.26 | -6.03 | -3.34 | -0.27 | 61.70% | -19.93% | -42.97% | 1400.28% | -17.70% | -18.61% | -7.83 | -4.30 | 1.65 | 1.53 | -4.86 | 1841.00% | -2227.00% | -1683.00% | -48.81% | -0.11 | -11.44% | 0.00% | 0.00% | 44.99% | -6.85 | -10.59 | 1.36 | -1.85 |
| MKTW | MarketWise, Inc. | $14.02 | 33.88M | +23,865% | -51% | — | — | 0.28 | -2.05 | 0.06 | -0.70 | 0.11 | -0.54 | 87.60% | 21.77% | 1.73% | -788.48% | -64.53% | 28.38% | -0.35 | — | 0.65 | 0.39 | -0.97 | 25700.00% | -881.00% | -13761.00% | -88.66% | -0.09 | 17.13% | 5.85% | 1.60% | 47.80% | -0.76 | 2.97 | -0.17 | 1.67 |
| UBXG | U-BX Technology Ltd. | $1.82 | 41.18M | +1,368% | -21% | -59% | +564% | -7.54 | 1.08 | 0.69 | -3.35 | — | 1.08 | 0.85% | -10.47% | -9.16% | -16.53% | -31.77% | -14.39% | 0.02 | -92.81 | 10.24 | 7.76 | 3.72 | -2128.00% | -4249.00% | 52991.00% | -41.98% | -1.92 | -95.66% | 0.00% | 0.00% | 32.53% | -3.13 | -1.13 | 0.33 | 7.72 |
| WETO | Webus International Limit… | $0.43 | 9.48M | +2,165,805% | — | — | — | -27.40 | 6.02 | 9.61 | -32.47 | -5.48 | 6.02 | 16.58% | -37.57% | -35.07% | -29.50% | -23.36% | -18.02% | 0.57 | — | 1.66 | 0.37 | -1.89 | 50000.00% | -2258.00% | 406044.00% | -17.22% | -1.71 | -102.86% | 0.00% | 0.00% | 0.00% | -27.08 | -6.15 | 10.18 | 5.03 |
About Swvl Holdings Corp.
Swvl Holdings Corp. provides mass transit ridesharing services. It offers B2C Swvl Retail, which provides riders with a network of minibuses and other vehicles running on fixed or semi-fixed routes within cities; Swvl Travel that allows riders to book rides on long-distance intercity routes on vehicle available through the Swvl platform or through third-party services; and Swvl Business, a transport as a service enterprise product for businesses, schools, municipal transit agencies, and other customers. The company was incorporated in 2017 and is headquartered in Dubai, the United Arab Emirates.
- CEO
- Mostafa Kandil
- Employees
- 606
- Beta
- 0.86
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).