Veritone, Inc.

Veritone, Inc.

VERIยทNASDAQ

$1.82

-2.0%
TechnologySoftware - Application

Veritone, Inc., together with its subsidiaries, provides artificial intelligence (AI) computing solutions in the United States and the United Kingdom. It develops and operates aiWARE platform, an AI operating system that uses machine learning algorithms or AI models, such as perception, prediction, and problem solving and optimization, as well as cognitive processes, including transcription, language translation, face detection and recognition, object detection and recognition, logo recognition, sentiment analysis, text keyword/topic analysis, audio/video fingerprinting, geolocation, visual moderation, and optical character recognition to reveal valuable insights from vast amounts of structured and unstructured data. The company also provides media advertising agency services, including media planning and strategy, media buying and placement, campaign messaging, clearance verification and attribution, and custom analytics directly to advertisers through outbound sales networking, and client and partner referrals, as well as indirectly through advertising agencies or marketing consultants. It serves media and entertainment, government, legal and compliance, energy, and other vertical markets. The company was formerly known as Veritone Delaware, Inc. and changed its name to Veritone, Inc. in July 2014. Veritone, Inc. was incorporated in 2014 and is headquartered in Denver, Colorado.

At a Glance

Live Snapshot
Market Cap$91.92M
EPS-1.7600
P/E Ratio-1.03
Earnings Date08/06/2026
Veritone, Inc.

Veritone, Inc. Fair Value Envelope

VERI ยท NASDAQ

Our analysis suggests that VERI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.82, this represents a potential HIDDEN relative to our calculated worth for Veritone, Inc..

Intrinsic Value
Current Price: $1.82

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-$46.7M
+ Cash & Equivalents$27.4M
Firm Value-$19.3M
- Debt$47.2M
Equity Value-$66.5M
/ Shares Outstanding55,379,591B
DCF Value-$1
OVERVALUED BY 166%

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
-$26.6M
-$13.3M
-$6.7M
-$3.3M
-$1.7M
-$831.3K
-$415.7K
-$207.8K
-$103.9K
-$52.0K
Maintenance CapEx
-$497.8K
-$248.9K
-$124.5K
-$62.2K
-$31.1K
-$15.6K
-$7.8K
-$3.9K
-$1.9K
-$972
Owner Earnings
-$27.1M
-$13.6M
-$6.8M
-$3.4M
-$1.7M
-$846.9K
-$423.4K
-$211.7K
-$105.9K
-$52.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$25.1M
-$11.6M
-$5.4M
-$2.5M
-$1.2M
-$533.7K
-$247.1K
-$114.4K
-$53.0K
-$24.5K
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.