Bitzero Holdings Inc. Common Shares (AIBZ) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-83.4%

$0.45

vs $2.70 price

Levered DCF

-$1.33

After debt service

Piotroski score

—

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023
P/E	-2,360×	-648.35×	0×
P/B	23.9×	7,202.79×	0×
P/S	11.6×	13.43×	0×
EV / EBITDA	-46.72×	450.3×	0×
Gross margin	-42.1%	-29.4%	0.0%
Operating margin	-73.3%	-52.6%	0.0%
Net margin	-66.5%	-49.9%	0.0%
Current ratio	0.53×	1.99×	0.41×
Debt / equity	1.4×	0×	0.17×
Interest coverage	-11,495.11×	-9,443.18×	0×
Dividend yield	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023
Return on equity	-136.9%	-26761.6%	0.0%
Return on invested capital	-59.8%	-28231.2%	0.0%
Return on assets	-41.2%	-13299.3%	0.0%
Free cash flow yield	-15.3%	-0.2%	0.0%
Earnings yield	-5.7%	-3.7%	0.0%
Enterprise value	$322.6M	$307.2M	$2.6M
Net debt / EBITDA	-2.24×	-0.04×	0×
Cash conversion cycle (days)	-41	-0	0