Cloudastructure Inc. Cl A (CSAI) 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

-45799.8%

-$1,048.81

vs $2.30 price

Levered DCF

-$1,087.23

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

-15.12

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	-1.46×	-75×	-54.44×	-42.19×	-52.73×	-259.62×
P/B	1.7×	-977.11×	105.21×	40.54×	39.68×	-1,777.85×
P/S	2.99×	361.04×	811.31×	1,007.09×	1,169.75×	5,411.7×
EV / EBITDA	-0.8×	-76.19×	-55.52×	-42.3×	-52.07×	-422.26×
Gross margin	29.4%	27.4%	-19.4%	-58.3%	-122.6%	19.8%
Operating margin	-160.9%	-454.3%	-1469.7%	-2337.4%	-2029.5%	-1580.2%
Net margin	-167.0%	-479.1%	-1483.9%	-2377.5%	-2214.3%	-2006.6%
Current ratio	8.1×	0.48×	17.76×	57.88×	6.24×	1.21×
Debt / equity	0×	0×	0×	0×	0.13×	-6.92×
Interest coverage	0×	0×	0×	-1,143×	-137.81×	-2.19×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	-95.0%	1296.6%	-192.4%	-95.7%	-75.1%	659.2%
Return on invested capital	-91.5%	1232.0%	-190.5%	-94.1%	-61.2%	-61.9%
Return on assets	-83.6%	-1062.6%	-181.8%	-94.3%	-63.4%	-62.1%
Free cash flow yield	-47.7%	-0.7%	-1.2%	-2.6%	-1.9%	-0.3%
Earnings yield	-55.8%	-1.3%	-1.8%	-2.4%	-1.9%	-0.4%
Enterprise value	$6.7M	$492.4M	$488.4M	$483.1M	$480.4M	$491.5M
Net debt / EBITDA	1.01×	0.01×	0.46×	0.82×	1.31×	0.79×
Cash conversion cycle (days)	40	-88	356	293	101	-418