MultiSensor AI Holdings, Inc.

MultiSensor AI Holdings, Inc.

MSAIยทNASDAQ

$1.98

+0.76%
TechnologySoftware - Infrastructure

MultiSensor AI Holdings, Inc. manufactures and distributes multi-sensor systems for thermographic and other use in various industrial applications in the United States and internationally. The company offers sensor devices ranging from small to large handheld designs with built-in displays and controls, fixed-mounted pan-tilt-zoom single- and multi-sensor camera standalone systems, and mobile multi-sensor payload and gimbal systems for unmanned aerial vehicles and unmanned ground vehicles. It also provides on-prem and cloud-based software and services, including training, calibration, and repairs for its customers operating in the distribution and logistics, manufacturing, utility, and oil and gas sectors. The company was founded in 1995 and is headquartered in Beaumont, Texas.

At a Glance

Live Snapshot
Market Cap$68.46M
EPS-0.0990
P/E Ratio-1.51
Earnings Date11/11/2025
MultiSensor AI Holdings, Inc.

MultiSensor AI Holdings, Inc. Fair Value Envelope

MSAI ยท NASDAQ

Our analysis suggests that MSAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.98, this represents a potential HIDDEN relative to our calculated worth for MultiSensor AI Holdings, Inc..

Intrinsic Value
Current Price: $1.98

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$13.9M
+ Cash & Equivalents$4.4M
Firm Value-$9.5M
- Debt$310.0K
Equity Value-$9.8M
/ Shares Outstanding34,574,485B
DCF Value-$0
OVERVALUED BY 114%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$7.8M
-$3.9M
-$1.9M
-$972.9K
-$486.5K
-$243.2K
-$121.6K
-$60.8K
-$30.4K
-$15.2K
Maintenance CapEx
-$266.7K
-$133.4K
-$66.7K
-$33.3K
-$16.7K
-$8.3K
-$4.2K
-$2.1K
-$1.0K
-$521
Owner Earnings
-$8.1M
-$4.0M
-$2.0M
-$1.0M
-$503.1K
-$251.6K
-$125.8K
-$62.9K
-$31.4K
-$15.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$7.5M
-$3.5M
-$1.6M
-$739.6K
-$342.4K
-$158.5K
-$73.4K
-$34.0K
-$15.7K
-$7.3K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.