$1.98
+0.76%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.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
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 |
Continue your MSAI research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.