Using the industry peer median EV/Revenue multiple (trailing + forward), Blaize Holdings, Inc. (BZAI) has a fair value of $0.70 based on 10 comparable companies in the Semiconductors industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Blaize Holdings, Inc.BZAI | 170 | 3.3x | 52.6x |
| AXT, Inc. | 1,845 | 20.2x | 22.5x |
| NVE Corporation | 340 | 12.9x | 9.4x |
| 3D Systems Corporation | 272 | 0.9x | 0.7x |
| Gorilla Technology Group Inc. | 269 | 1.8x | 2.3x |
| Rackspace Technology, Inc. | 234 | 1.3x | 1.3x |
| Repay Holdings Corporation | 214 | 1.7x | 1.7x |
| Xerox Holdings Corporation | 158 | 0.6x | 0.6x |
| Valens Semiconductor Ltd. | 125 | 1.6x | 1.6x |
| Bakkt Holdings, Inc. | 122 | 0.0x | 1.4x |
| Veritone, Inc. | 98 | 1.1x | 0.7x |
| Industry Median | 1.4x | 1.5x | |
| (*) Revenue | 39 | 2 | |
| = Enterprise Value | 55 | 4 | |
| (-) Net Debt | -44 | -44 | |
| Equity Value | 98 | 47 | |
| (/) Outstanding shares | 104 | 104 | |
| Fair Price | $1 | $0 | |
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.