AIAI
Valuation N/A
AIAI Holdings Corp
Price$14.15
Model IV—
P/IV—
Limited data — see page
AIOT
Deep Undervalued
Powerfleet, Inc.
Price$4.37
Model IV$7.24
P/IV0.54
Discount 40%
Return to IV: +65.8%
Market implies -2.8%/yr
vs model +33.7% · below model
AKAM
Deep Overvalued
AKAMAI TECHNOLOGIES INC
Price$113.17
Model IV$77.64
P/IV1.93
Premium +46%
Return to IV: -31.4%
Market implies +13.2%/yr
vs model +10.1% · above model
ALAB
Valuation N/A
Astera Labs, Inc.
Price$406.42
Model IV—
P/IV—
Market implies +47.0%/yr
vs model +50.0% · below model
ALRM
Deep Overvalued
Alarm.com Holdings, Inc.
Price$49.69
Model IV$33.46
P/IV1.35
Premium +49%
Return to IV: -32.7%
Market implies +12.7%/yr
vs model +9.1% · above model
AMZN
Valuation N/A
AMAZON COM INC
Price$242.67
Model IV—
P/IV—
Market implies +30.7%/yr
vs model +8.0% · above model
ANET
Deep Overvalued
Arista Networks, Inc.
Price$159.99
Model IV$62.15
P/IV2.57
Premium +157%
Return to IV: -61.2%
Market implies +29.8%/yr
vs model +20.0% · above model
API
Valuation N/A
Agora, Inc.
Price$4.01
Model IV—
P/IV—
Market implies +28.0%/yr
vs model +5.7% · above model
ARAI
Valuation N/A
Arrive AI Inc.
Price$0.40
Model IV—
P/IV—
Market implies +72.7%/yr
vs model +15.0% · above model
AVPT
Deep Overvalued
AvePoint, Inc.
Price$11.46
Model IV$5.58
P/IV1.96
Premium +105%
Return to IV: -51.3%
Market implies +24.4%/yr
vs model +18.7% · above model
BABA
Valuation N/A
Alibaba Group Holding Ltd
Price$96.14
Model IV—
P/IV—
Market implies +29.1%/yr
vs model +2.5% · above model
BIDU
Valuation N/A
Baidu, Inc.
Price$113.30
Model IV—
P/IV—
Limited data — see page
BL
Fairly Valued
BLACKLINE, INC.
Price$29.88
Model IV$28.67
P/IV1.03
Premium +4%
Return to IV: -4.0%
Market implies +10.1%/yr
vs model +12.9% · in line
BRAG
Valuation N/A
Bragg Gaming Group Inc.
Price$1.75
Model IV—
P/IV—
Limited data — see page
BRAI
Valuation N/A
Braiin Ltd
Price$6.03
Model IV—
P/IV—
Limited data — see page
CHOW
Deep Undervalued
ChowChow Cloud International Holdings Ltd
Price$0.38
Model IV$3.36
P/IV0.11
Discount 89%
Return to IV: +784.2%
Market implies -50.0%/yr
vs model +15.0% · below model
CREX
Deep Undervalued
CREATIVE REALITIES, INC.
Price$4.09
Model IV$28.53
P/IV0.13
Discount 86%
Return to IV: +597.6%
Market implies -43.7%/yr
vs model +32.7% · below model
CRGO
Valuation N/A
Freightos Ltd
Price$1.29
Model IV—
P/IV—
Limited data — see page
CRM
Deep Undervalued
Salesforce, Inc.
Price$166.11
Model IV$329.80
P/IV0.58
Discount 50%
Return to IV: +98.5%
Market implies +0.8%/yr
vs model +11.9% · below model
CRWV
Deep Overvalued
CoreWeave, Inc.
Price$81.75
Model IV$24.79
P/IV4.42
Premium +230%
Return to IV: -69.7%
Market implies +25.3%/yr
vs model +8.0% · above model
CWAN
Valuation N/A
Clearwater Analytics Holdings, Inc.
Price$24.56
Model IV—
P/IV—
Market implies +35.9%/yr
vs model +25.0% · above model
DDOG
Valuation N/A
Datadog, Inc.
Price$260.36
Model IV—
P/IV—
Market implies +52.9%/yr
vs model +25.0% · above model
DFSC
Valuation N/A
DEFSEC Technologies Inc.
Price$2.18
Model IV—
P/IV—
Limited data — see page
DOCN
Valuation N/A
DigitalOcean Holdings, Inc.
Price$130.13
Model IV—
P/IV—
Market implies +33.7%/yr
vs model +20.4% · above model
DT
Deep Overvalued
Dynatrace, Inc.
Price$44.77
Model IV$29.17
P/IV1.46
Premium +53%
Return to IV: -34.8%
Market implies +19.8%/yr
vs model +18.6% · in line
DTST
Valuation N/A
Data Storage Corp
Price$3.38
Model IV—
P/IV—
Market implies +34.6%/yr
vs model +2.0% · above model
FROG
Deep Overvalued
JFrog Ltd
Price$94.81
Model IV$19.05
P/IV1.34
Premium +398%
Return to IV: -79.9%
Market implies +22.8%/yr
vs model +26.7% · below model
FSLY
Deep Overvalued
Fastly, Inc.
Price$18.13
Model IV$12.65
P/IV1.40
Premium +43%
Return to IV: -30.2%
Market implies +3.0%/yr
vs model +15.2% · below model
FTHM
Deep Undervalued
Fathom Holdings Inc.
Price$1.04
Model IV$6.53
P/IV0.09
Discount 84%
Return to IV: +527.4%
Market implies -38.7%/yr
vs model +6.2% · below model
GMHS
Deep Overvalued
Gamehaus Holdings Inc.
Price$0.97
Model IV$0.37
P/IV2.71
Premium +165%
Return to IV: -62.2%
Market implies +4.7%/yr
vs model -3.8% · above model
GOAI
Deep Undervalued
Eva Live Inc
Price$2.57
Model IV$9.81
P/IV0.33
Discount 74%
Return to IV: +281.7%
Market implies -28.1%/yr
vs model +50.0% · below model
GOOG
Deep Overvalued
Alphabet Inc.
Price$356.18
Model IV$79.81
P/IV4.72
Premium +346%
Return to IV: -77.6%
Market implies +30.4%/yr
vs model +11.9% · above model
GOOGL
Valuation N/A
Alphabet Inc.
Price$359.91
Model IV—
P/IV—
Market implies +31.9%/yr
vs model +11.9% · above model
GPUS
Deep Overvalued
Hyperscale Data, Inc.
Price$0.14
Model IV$0.05
P/IV3.28
Premium +169%
Return to IV: -62.8%
Market implies +15.6%/yr
vs model +18.2% · in line
GTLB
Valuation N/A
Gitlab Inc.
Price$32.07
Model IV—
P/IV—
Market implies +62.4%/yr
vs model +25.0% · above model
HPE
Deep Overvalued
Hewlett Packard Enterprise Co
Price$41.23
Model IV$17.25
P/IV2.50
Premium +139%
Return to IV: -58.2%
Market implies +19.0%/yr
vs model +7.4% · above model
HSTM
Undervalued
HEALTHSTREAM INC
Price$28.41
Model IV$39.69
P/IV0.63
Discount 28%
Return to IV: +39.7%
Market implies +1.1%/yr
vs model +7.8% · below model
IBM
Deep Overvalued
INTERNATIONAL BUSINESS MACHINES CORP
Price$289.52
Model IV$184.09
P/IV1.62
Premium +57%
Return to IV: -36.4%
Market implies +11.7%/yr
vs model +6.5% · above model
INLX
Deep Undervalued
INTELLINETICS, INC.
Price$6.30
Model IV$12.61
P/IV0.50
Discount 50%
Return to IV: +100.1%
Market implies -20.7%/yr
vs model +9.7% · below model
INSG
Fairly Valued
INSEEGO CORP.
Price$8.87
Model IV$7.80
P/IV1.68
Premium +14%
Return to IV: -12.0%
Market implies +6.3%/yr
vs model +2.0% · above model
IZEA
Deep Overvalued
IZEA Worldwide, Inc.
Price$3.63
Model IV$0.83
P/IV4.43
Premium +336%
Return to IV: -77.1%
Market implies +20.7%/yr
vs model +4.3% · above model
KARO
Valuation N/A
Karooooo Ltd.
Price$53.87
Model IV—
P/IV—
Limited data — see page
KRT
Overvalued
Karat Packaging Inc.
Price$34.25
Model IV$29.00
P/IV0.94
Premium +18%
Return to IV: -15.3%
Market implies +7.0%/yr
vs model +6.9% · in line
MDB
Deep Overvalued
MongoDB, Inc.
Price$354.88
Model IV$124.17
P/IV2.70
Premium +186%
Return to IV: -65.0%
Market implies +16.8%/yr
vs model +29.6% · below model
MSFT
Deep Overvalued
MICROSOFT CORP
Price$390.49
Model IV$224.20
P/IV2.01
Premium +74%
Return to IV: -42.6%
Market implies +18.7%/yr
vs model +13.3% · above model
MYND
Deep Undervalued
Mynd.ai, Inc.
Price$0.38
Model IV$10.63
P/IV0.06
Discount 96%
Return to IV: +2,724.3%
Market implies -50.0%/yr
vs model +50.0% · below model
MYSE
Valuation N/A
Myseum.AI, Inc.
Price$2.39
Model IV—
P/IV—
Market implies +150.0%/yr
vs model +2.0% · above model
NBIS
Valuation N/A
Nebius Group N.V.
Price$215.62
Model IV—
P/IV—
Market implies +110.5%/yr
vs model +2.0% · above model
NIXX
Valuation N/A
Nixxy, Inc.
Price$1.52
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +44.9% · below model
NTAP
Deep Overvalued
NetApp, Inc.
Price$154.17
Model IV$71.37
P/IV2.44
Premium +116%
Return to IV: -53.7%
Market implies +17.6%/yr
vs model +7.9% · above model
NTNX
Valuation N/A
Nutanix, Inc.
Price$51.28
Model IV—
P/IV—
Market implies -50.0%/yr
vs model +14.9% · below model
NTSK
Deep Overvalued
Netskope Inc
Price$11.71
Model IV$7.86
P/IV1.54
Premium +49%
Return to IV: -32.9%
Market implies +10.7%/yr
vs model +32.0% · below model
OCTV
Valuation N/A
Octave Intelligence plc
Price$17.40
Model IV—
P/IV—
Limited data — see page
ONFO
Deep Undervalued
Onfolio Holdings, Inc
Price$0.38
Model IV$11.30
P/IV0.06
Discount 97%
Return to IV: +2,850.3%
Market implies -50.0%/yr
vs model +50.0% · below model
ORCL
Deep Overvalued
ORACLE CORP
Price$140.27
Model IV$45.94
P/IV4.91
Premium +205%
Return to IV: -67.2%
Market implies +22.9%/yr
vs model +8.0% · above model
PDYN
Valuation N/A
Palladyne AI Corp.
Price$5.84
Model IV—
P/IV—
Market implies +97.3%/yr
vs model +2.0% · above model
PERF
Valuation N/A
Perfect Corp.
Price$1.69
Model IV—
P/IV—
Limited data — see page
PHUN
Valuation N/A
Phunware, Inc.
Price$2.04
Model IV—
P/IV—
Market implies +76.8%/yr
vs model +2.0% · above model
RBRK
Deep Overvalued
Rubrik, Inc.
Price$83.64
Model IV$23.97
P/IV3.28
Premium +249%
Return to IV: -71.3%
Market implies +20.8%/yr
vs model +30.0% · below model
REKR
Deep Undervalued
Rekor Systems, Inc.
Price$0.68
Model IV$1.06
P/IV0.79
Discount 36%
Return to IV: +55.7%
Market implies -3.1%/yr
vs model +43.0% · below model
