image
Technology - Software - Infrastructure - NASDAQ - US
$ 0.7575
-3.54 %
$ 25.3 M
Market Cap
-0.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 7, 2025.

The intrinsic value of one MSAI stock under the worst case scenario is HIDDEN Compared to the current market price of 0.757 USD, MultiSensor AI Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 7, 2025.

The intrinsic value of one MSAI stock under the base case scenario is HIDDEN Compared to the current market price of 0.757 USD, MultiSensor AI Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 7, 2025.

The intrinsic value of one MSAI stock under the best case scenario is HIDDEN Compared to the current market price of 0.757 USD, MultiSensor AI Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart MSAI

image
$2.6$2.6$2.4$2.4$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.615 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
7.4 M REVENUE
36.32%
-18.6 M OPERATING INCOME
13.81%
-21.5 M NET INCOME
3.47%
-15.6 M OPERATING CASH FLOW
-242.06%
-2.67 M INVESTING CASH FLOW
-76.39%
21.6 M FINANCING CASH FLOW
228.87%
1.17 M REVENUE
-16.43%
-4.62 M OPERATING INCOME
-65.25%
-4.44 M NET INCOME
-48.61%
-3.18 M OPERATING CASH FLOW
-3.89%
-420 K INVESTING CASH FLOW
60.64%
3.98 M FINANCING CASH FLOW
398600.00%
Balance Sheet MultiSensor AI Holdings, Inc.
image
Current Assets 10.5 M
Cash & Short-Term Investments 4.36 M
Receivables 1.55 M
Other Current Assets 4.6 M
Non-Current Assets 4.96 M
Long-Term Investments 0
PP&E 4.1 M
Other Non-Current Assets 865 K
28.16 %10.04 %29.75 %26.47 %5.59 %Total Assets$15.5m
Current Liabilities 3.02 M
Accounts Payable 825 K
Short-Term Debt 310 K
Other Current Liabilities 1.88 M
Non-Current Liabilities 173 K
Long-Term Debt 0
Other Non-Current Liabilities 173 K
25.86 %9.72 %59.00 %5.42 %Total Liabilities$3.2m
EFFICIENCY
Earnings Waterfall MultiSensor AI Holdings, Inc.
image
Revenue 7.4 M
Cost Of Revenue 2.58 M
Gross Profit 4.82 M
Operating Expenses 23.7 M
Operating Income -18.6 M
Other Expenses 2.94 M
Net Income -21.5 M
10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)7m(3m)5m(24m)(19m)(3m)(21m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
65.12% GROSS MARGIN
65.12%
-250.73% OPERATING MARGIN
-250.73%
-290.39% NET MARGIN
-290.39%
-174.93% ROE
-174.93%
-138.87% ROA
-138.87%
-142.24% ROIC
-142.24%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis MultiSensor AI Holdings, Inc.
image
5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)20222022Jul '22Jul '2220232023Jul '23Jul '2320242024Jul '24Jul '2420252025
Net Income -21.5 M
Depreciation & Amortization 1.14 M
Capital Expenditures -2.67 M
Stock-Based Compensation 3.38 M
Change in Working Capital -4.86 M
Others 1.01 M
Free Cash Flow -18.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets MultiSensor AI Holdings, Inc.
image
MSAI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership MultiSensor AI Holdings, Inc.
image
Sold
0-3 MONTHS
5.24 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
MultiSensor AI Announces Asim Akram as CEO to Expand Market Penetration and Accelerate Adoption of Innovative Solutions HOUSTON, TX / ACCESS Newswire / June 2, 2025 / MultiSensor AI Holdings, Inc. ("MultiSensor AI," "MSAI" or "Company") (Nasdaq:MSAI), a pioneer in condition-based monitoring and predictive maintenance enabling Industry 4.0, today announced the appointment of its new Chief Executive Officer and President to lead the Company's strategic growth objectives. Mr. Akram is expected to start with MSAI on June 23, 2025. accessnewswire.com - 2 weeks ago
MultiSensor AI Announces First Quarter 2025 Results HOUSTON, TX / ACCESS Newswire / May 13, 2025 / MultiSensor AI Holdings, Inc. (NASDAQ:MSAI) (the "Company" or "MSAI"), a pioneer in condition-based monitoring and predictive maintenance enabling Industry 4.0, announced results for the first quarter ended March 31, 2025. Trip Flavin, Interim CEO, commented: "We anticipated a challenging year over year comparable due to the significant order of hardware from our largest customer in Q1 2024. accessnewswire.com - 1 month ago
MultiSensor AI Launches Innovative "CBM Superstore" to Simplify Industrial Monitoring and Expand Customer Reach HOUSTON, TX / ACCESS Newswire / April 21, 2025 / MultiSensor AI Holdings, Inc. ("MultiSensor AI," "MSAI" or "the Company") (NASDAQ:MSAI), a pioneer in condition-based monitoring ("CBM") and predictive maintenance enabling Industry 4.0, today announced the launch of its "CBM Superstore." The store is an e-commerce driven site that opens a new channel to market MSAI's Sensors, Solutions and Services. accessnewswire.com - 1 month ago
MultiSensor AI Announces Strategic Collaboration with FOTRIC to Drive Rapid Growth in Sensors and Solutions Businesses HOUSTON, TX / ACCESS Newswire / April 2, 2025 / MultiSensor AI Holdings, Inc. ("MultiSensor AI," "MSAI" or "the Company") (Nasdaq:MSAI), a pioneer in condition-based monitoring and predictive maintenance enabling Industry 4.0, today announced a new wide-ranging collaboration with FOTRIC U.S.A. Inc. ("FOTRIC"). accessnewswire.com - 2 months ago
MultiSensor AI Announces Fourth Quarter and Full Year 2024 Results Full Year Revenue Increased 36% to $7.4 million. Software Revenue Increased 30% to $1.0 million Increased Liquidity Further Strengthens Balance Sheet HOUSTON, TX / ACCESS Newswire / March 28, 2025 / MultiSensor AI Holdings, Inc. (NASDAQ:MSAI) (the "Company" or "MSAI"), a pioneer in condition-based monitoring and predictive maintenance enabling Industry 4.0, announced results for the fourth quarter and year ended December 31, 2024. accessnewswire.com - 2 months ago
MultiSensor AI to Attend the 37th Annual ROTH Conference HOUSTON, TX / ACCESS Newswire / March 12, 2025 / MultiSensor AI Holdings, Inc. (NASDAQ:MSAI), a pioneer in condition-based monitoring and predictive maintenance enabling Industry 4.0, announced today that it is participating in the 37th Annual ROTH Conference on March 16-18, 2025, at The Laguna Cliffs Marriott in Dana Point, CA. Company executives will be participating in one-on-one meetings with investors. accessnewswire.com - 3 months ago
3 Cheap Stocks Under $10 With Massive Upside Potential A good chunk of small-cap stocks that have languished for the past three years have finally joined the rally in recent months, and some have managed to deliver almost triple-digit returns. 247wallst.com - 5 months ago
MultiSensorAI Announces Next Steps in Leadership Optimization Plan as it Prepares for Rapid Growth HOUSTON, TX / ACCESSWIRE / January 6, 2025 / MultiSensor AI Holdings, Inc. ("MultiSensor AI," "MSAI" or "Company") (Nasdaq:MSAI), a pioneer in the emerging industrial AI-driven condition-based maintenance and process solution industry, today announced additional changes to its management team to further align with the Company's strategic growth objectives. Peter Baird, the Company's Chief Financial Officer ("CFO"), has been appointed Chief Commercial Officer ("CCO") to focus on developing MSAI's commercial relationships while accelerating current sales initiatives. accesswire.com - 5 months ago
MultiSensor AI Announces Appointment of Stuart Flavin, III as Interim Chief Executive Officer Leadership Changes to Further Advance Growth Strategy and Execution Objectives HOUSTON, TX / ACCESSWIRE / November 27, 2024 / MultiSensor AI Holdings, Inc. (Nasdaq:MSAI), a pioneer in the emerging industrial AI-driven condition-based maintenance and process solution industry, today announced a leadership transition as MultiSensor AI evolves into its goal of being a SaaS leader in Predictive Maintenance and to position the Company for its next phase of growth. The Board of Directors is pleased to announce that, consistent with its succession plans, it has appointed fellow Board member Stuart Flavin, III ("Trip") to also serve as Interim Chief Executive Officer. accesswire.com - 6 months ago
Exosens enters into exclusive negotiations to acquire Noxant, specialized in high performance cooled infrared cameras EXOSENS ENTERS INTO EXCLUSIVE NEGOTIATIONS TO ACQUIRE NOXANT, SPECIALIZED IN HIGH PERFORMANCE COOLED INFRARED CAMERAS globenewswire.com - 7 months ago
MultiSensor AI Announces Third Quarter 2024 Results Capital raise strengthens the Company's balance sheet positioning the Company for future growth and investment in innovation. HOUSTON, TX / ACCESSWIRE / November 12, 2024 / MultiSensor AI Holdings, Inc. (NASDAQ:MSAI) (the "Company" or "MSAI"), a pioneer in AI-powered industrial condition-based maintenance and process control solutions announced results for the third quarter ended September 30, 2024. accesswire.com - 7 months ago
John Harnage Joins MultiSensor AI as Director of Business Development for MSAI Inspection Services Founder of Kentucky Thermal Institute Expects to Drive Demand for Inspection Services and Predictive Maintenance Solutions HOUSTON, TX / ACCESSWIRE / November 12, 2024 / MSAI Inspection Services, a business unit of MultiSensor AI Holdings, Inc. (NASDAQ:MSAI) today announced that John Harnage, the founder of Kentucky Thermal Institute (KTI), has joined as Director of Business Development. MSAI Inspection Services was launched in April 2024 to provide a range of on-site inspections and predictive maintenance solutions for MSAI's industrial clients. accesswire.com - 7 months ago
8. Profile Summary

MultiSensor AI Holdings, Inc. MSAI

image
COUNTRY US
INDUSTRY Software - Infrastructure
MARKET CAP $ 25.3 M
Dividend Yield 0.00%
Description 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.
Contact 2105 West Cardinal Drive, Beaumont, TX, 77705 https://www.multisensorai.com
IPO Date Nov. 16, 2021
Employees 41
Officers Mr. Stuart V. Flavin III Interim President, Interim Chief Executive Officer & Director Mr. Steve Guidry General Counsel & Company Secretary Mr. David Block Chief Operating Officer Mr. Jeffrey E. Guida Chief Innovation Officer Mr. Peter Walther Baird C.F.A., M.B.A., MA Eco Chief Commercial Officer Mr. Robert Nadolny Chief Financial Officer Mr. Steven D. Winch Director & Senior Advisor Mr. Andrew Klobucar Director of Marketing