Gores Holdings X, Inc. (GTEN) 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

-99.9%

$0.01

vs $10.45 price

Levered DCF

$0.01

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

8.74

Safe zone

Rating

C-

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	502.45×	0×	-5,994.12×
P/B	1.37×	0×	-9,992.57×
P/S	0×	0×	0×
EV / EBITDA	-249.38×	0×	-6,151.08×
Gross margin	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%
Current ratio	0.36×	0×	0×
Debt / equity	0×	-4.32×	-3×
Interest coverage	0×	0×	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	0.3%	0.0%	162.5%
Return on invested capital	-0.5%	0.0%	-81.3%
Return on assets	0.2%	0.0%	-7.0%
Free cash flow yield	-0.2%	0.0%	-0.0%
Earnings yield	0.2%	0.0%	-0.0%
Enterprise value	$461.4M	$170.1K	$399.8M
Net debt / EBITDA	0.33×	0×	-1.8×
Cash conversion cycle (days)	0	0	0