ELEVAI Labs Inc
NASDAQ:ELAB
Intrinsic Value
The intrinsic value of one ELAB stock under the Base Case scenario is 6.54 USD. Compared to the current market price of 2.91 USD, ELEVAI Labs Inc is Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ELEVAI Labs Inc
Fundamental Analysis

Revenue & Expenses Breakdown
ELEVAI Labs Inc
Balance Sheet Decomposition
ELEVAI Labs Inc
Current Assets | 8.2m |
Cash & Short-Term Investments | 6.4m |
Receivables | 27.9k |
Other Current Assets | 1.8m |
Non-Current Assets | 3m |
PP&E | 154k |
Intangibles | 2.8m |
Other Non-Current Assets | 100 |
Free Cash Flow Analysis
ELEVAI Labs Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
ELEVAI Labs Inc
Revenue
|
2.4m
USD
|
Cost of Revenue
|
-705.7k
USD
|
Gross Profit
|
1.7m
USD
|
Operating Expenses
|
-7.3m
USD
|
Operating Income
|
-5.5m
USD
|
Other Expenses
|
65.8k
USD
|
Net Income
|
-5.5m
USD
|
ELAB Profitability Score
Profitability Due Diligence
ELEVAI Labs Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
ELEVAI Labs Inc's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
ELAB Solvency Score
Solvency Due Diligence
ELEVAI Labs Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Score
ELEVAI Labs Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELAB Price Targets Summary
ELEVAI Labs Inc
Dividends
Current shareholder yield for ELAB is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ELAB stock under the Base Case scenario is 6.54 USD.
Compared to the current market price of 2.91 USD, ELEVAI Labs Inc is Undervalued by 56%.