Using the industry peer median P/E Multiples multiple (trailing + forward), Odysight.ai Inc. (ODYS) has a fair value of $0.25 based on 4 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Odysight.ai Inc.ODYS | 76 | — | — |
| CPS Technologies Corporation | 72 | 171.4x | 156.0x |
| Deswell Industries, Inc. | 50 | 4.5x | — |
| Neonode Inc. | 23 | 2.7x | — |
| Next Technology Holding Inc. | 6 | 0.0x | — |
| Industry Median | 3.6x | 156.0x | |
| (*) Profit after tax | 1 | ||
| Equity Value | 4 | ||
| (/) Outstanding shares | 16 | ||
| Fair Price | $0 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Odysight.ai Inc. (ODYS) has a fair value of $1.85 based on 7 comparable companies in the Hardware, Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Odysight.ai Inc.ODYS | 76 | 16.8x | 12.7x |
| CPS Technologies Corporation | 72 | 2.1x | 2.1x |
| Deswell Industries, Inc. | 50 | 0.3x | — |
| U-BX Technology Ltd. | 38 | 0.9x | — |
| TransAct Technologies Incorporated | 33 | 0.3x | 0.2x |
| Soluna Holdings, Inc. | 21 | 0.9x | 1.1x |
| Snail, Inc. Class A Common Stock | 20 | 14.1x | 17.9x |
| Next Technology Holding Inc. | 6 | 0.2x | — |
| Industry Median | 0.9x | 1.6x | |
| (*) Revenue | 3 | 4 | |
| = Enterprise Value | 3 | 6 | |
| (-) Net Debt | -25 | -25 | |
| Equity Value | 28 | 31 | |
| (/) Outstanding shares | 16 | 16 | |
| Fair Price | $2 | $2 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.