Skip to content
StockMarketAgent
Direct answer
C3.ai is a pre-profit enterprise AI software provider facing a severe near-term revenue contraction. Despite a massive market opportunity in AI, the company's financial model is burdened by exorbitant SBC and negative operating margins. The valuation depends heavily on stabilizing revenue and executing a successful pivot to consumption-based pricing. Fair value range: low $9.80, high $17.4, with mid-point at $13.1.
Stock analysis

AI AI fair value $10–$17

AI
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-10次回更新: 2026-08-10Methodology v2.5Review: automatedArchetype: Pre-profit
View archive
株価
$9.87
▲ +3.27 (+33.13%)
公正価値
$13
$10–$17
評価
強い買い
confidence 65/100
上昇余地
+33.1%
upside to fair value
安全余裕率
$11.17
MoS level · 15%
時価総額
$1.4B
P/E fwd 0.0
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • C3.ai faces a 36% near-term revenue contraction amid a challenging pivot to consumption-based pricing.
  • The financial model remains burdened by exorbitant stock-based compensation and deeply negative margins.
  • A strong-Strong Buy rating is supported by the 33.13% upside to the $13.14 fair value midpoint, anchoring on an 8x EV/Revenue multiple.
Fair value
$13
Margin of safety
+24.9%
Confidence
65/100
Moat
3/10

Educational analysis only — not financial advice. Always do your own due diligence.

$9.87Price
Low $9.80
Mid $13.14
High $17.43

C3.ai is a pre-profit enterprise AI software provider facing a severe near-term revenue contraction. Despite a massive market opportunity in AI, the company's financial model is burdened by exorbitant SBC and negative operating margins. The valuation depends heavily on stabilizing revenue and executing a successful pivot to consumption-based pricing.

  • Early mover positioning in enterprise
    Early mover positioning in enterprise AI solutions
  • Strategic partnerships with major hyperscalers
    Strategic partnerships with major hyperscalers
  • Cycle upside
    Enterprise AI transitions from experimentation to broad commercial deployment, driving structural software spending.

§2 ベアケース

A prolonged enterprise IT spending freeze combined with a failed pivot to consumption pricing exhausts the $164M cash runway, while unchecked SBCStock-based compensationThe fair-value cost of equity awards (options, RSUs, performance shares) granted to employees. A real economic expense even though it is non-cash. drives catastrophic equity dilutionDilutionThe increase in share count over time, typically driven by SBC vesting, equity issuance, or M&A in stock. Reduces existing shareholders' per-share claim on cash flows..

このテーゼが崩れる経路

Hyperscaler Commoditization

Medium-High· Low

Cloud providers bundle native enterprise AI agents, eliminating C3.ai's independent value proposition and crushing pricing power.

FV impact
Drives valuation toward zero.
Trigger
12-24 months

Consumption Pivot Failure

· Medium

Transition to consumption-based pricing fails to reignite top-line growth, locking the firm into structural unprofitability.

FV impact
Anchors value at the $9.80 downside floor.
Trigger
12-18 months

Dilution Spiral

· High

Exorbitant stock-based compensation continues unabated while revenue contracts, catastrophically destroying per-share intrinsic value.

FV impact
Severe reduction in fair value midpoint.
Trigger
24-36 months
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Sequential declines in total customer consumption volume.MonitorDeterioration versus the report thesis
Operating margins fail to inflect upward from the negative baseline.MonitorDeterioration versus the report thesis
Stock-based compensation remains structurally above 50% of revenue.MonitorDeterioration versus the report thesis
Major partners (e.g., Google, Microsoft) launch competitive standalone suites.MonitorDeterioration versus the report thesis
Cash flow from operations continues accelerating its burn rate.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-04-302023-04-302024-04-302025-04-30Trend
売上高$252.8M$266.8M$310.6M$389.1M+15.5%
売上総利益$189.0M$180.5M$178.6M$235.9M+7.7%
営業利益$-196.1M$-290.5M$-318.3M$-324.4M—
純利益$-192.1M$-268.8M$-279.7M$-288.7M—
EPS (希薄化後)$-1.84$-2.45$-2.34$-2.24—
EBITDA$-190.9M$-284.4M$-305.6M$-311.8M—
研究開発$150.5M$210.7M$201.4M$226.4M+14.6%
販管費$234.6M$260.3M$295.5M$333.9M+12.5%

品質スコア

Piotroski F-スコア
3 / 9
0–9 品質コンポジット
Altman Zスコア
2.94
倒産リスク (>3 で安全)
OCF / 純利益
0.14×
>1 は利益の質が高いことを示す
会計品質ゲート
Fail
セクター調整後ゲート
ROIC
-0.3%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

AI — frequently asked questions

  1. Based on our latest analysis, AI looks meaningfully undervalued. The current price is $9.87 versus a composite fair-value midpoint of $13.1 (range $9.80–$17.4), which implies roughly 33.1% upside to the midpoint.

Related coverage

Names readers of AI also follow

Same archetype: pre-profit