Jet.AI Inc. (JTAI) 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

+15255.7%

$135.16

vs $0.88 price

Levered DCF

-$296.70

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

0.04

Distress zone

Rating

A-

Overall 4 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	0.39×	-0.09×	-1.11×	-11.73×	-40.5×
P/B	0.08×	0.19×	-3.56×	152.64×	1.35×
P/S	0.19×	0.09×	1.15×	5.14×	0×
EV / EBITDA	0.1×	0.29×	-1.13×	-14.85×	-40.33×
Gross margin	-3.3%	-6.9%	-1.5%	9.4%	0.0%
Operating margin	-109.7%	-89.6%	-102.4%	-35.4%	0.0%
Net margin	50.0%	-90.8%	-103.3%	-35.4%	0.0%
Current ratio	0.58×	1.68×	0.46×	0.72×	34.14×
Debt / equity	0.02×	0.16×	-0.54×	2.75×	0×
Interest coverage	0×	-75.22×	-120.74×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	20.9%	-195.5%	320.5%	-1051.0%	-3.3%
Return on invested capital	-44.8%	-166.8%	10908.4%	-280.0%	-0.1%
Return on assets	17.9%	-117.9%	-219.8%	-158.2%	-3.0%
Free cash flow yield	-463.8%	-649.9%	-27.4%	-0.1%	-0.0%
Earnings yield	258.8%	-1004.6%	-90.1%	-6.9%	-2.5%
Enterprise value	$449.7K	-$3.6M	$14M	$112.9M	$142.8M
Net debt / EBITDA	-0.29×	0.39×	-0×	-0.07×	0.17×
Cash conversion cycle (days)	-59	-3	-46	-4	0