Using the industry peer median EV/Revenue multiple (trailing + forward), Pony AI Inc. American Depositary Shares (PONY) has a fair value of $1.71 based on 10 comparable companies in the Rental & Leasing Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Pony AI Inc. American Depositary SharesPONY | 3,659 | 37.4x | 25.4x |
| IES Holdings, Inc. | 13,283 | 3.9x | 4.0x |
| Saia, Inc. | 11,974 | 3.8x | 3.8x |
| U-Haul Holding Company | 9,902 | 2.8x | 2.8x |
| Valmont Industries, Inc. | 9,885 | 2.6x | 2.6x |
| Ryder System, Inc. | 9,356 | 1.4x | 1.4x |
| American Airlines Group Inc. | 8,829 | 0.8x | 0.7x |
| Zurn Elkay Water Solutions Corporation | 8,553 | 5.2x | 5.2x |
| Air Lease Corporation | 7,282 | 8.8x | 9.7x |
| GATX Corporation | 6,623 | 8.3x | 9.1x |
| Fluor Corporation | 6,220 | 0.3x | 0.3x |
| Industry Median | 3.3x | 3.3x | |
| (*) Revenue | 90 | 133 | |
| = Enterprise Value | 298 | 445 | |
| (-) Net Debt | -280 | -280 | |
| Equity Value | 578 | 725 | |
| (/) Outstanding shares | 380 | 380 | |
| 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.