MBody AI Ltd. (MBAI) 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

-142.3%

-$0.75

vs $1.78 price

Levered DCF

-$0.02

After debt service

Piotroski score

—

Altman Z-score

—

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	FY2022	FY2021
P/E	2.45×	-0.31×	-0.45×	-0.4×	-0.44×
P/B	2.94×	-5.41×	0.33×	0.18×	0.15×
P/S	0×	0×	0×	0×	0×
EV / EBITDA	2.32×	-0.32×	0.06×	-0.24×	1.04×
Gross margin	0.0%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%	0.0%
Current ratio	0.05×	0.15×	18.69×	12.51×	13.05×
Debt / equity	0×	-0.09×	0×	0.02×	0.02×
Interest coverage	-12.83×	-2,883.22×	-1,483.62×	-1,669.5×	-1,332.38×
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	120.5%	1734.4%	-74.2%	-46.3%	-33.9%
Return on invested capital	-68.7%	1974.8%	-81.4%	-47.3%	-33.3%
Return on assets	55.3%	-6670.8%	-70.2%	-42.1%	-30.9%
Free cash flow yield	-0.5%	-102.1%	-217.4%	-252.5%	-227.2%
Earnings yield	41.0%	-320.9%	-224.2%	-251.4%	-226.3%
Enterprise value	$10.1M	$8M	-$1M	$4.5M	-$17.7M
Net debt / EBITDA	0×	-0.01×	0.51×	0.17×	1.49×
Cash conversion cycle (days)	0	0	0	0	0