Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Veritone
VERI
Veritone
Feel Bullish
RA
raya
Invested
Community Contributor
Published
27 Jul 25
Updated
27 Jul 25
1
Set Fair Value
0
votes
Share
raya
's Fair Value
US$3.75
38.4% undervalued
intrinsic discount
27 Jul
US$2.31
Loading
1Y
-14.1%
7D
4.1%
Author's Valuation
US$3.8
38.4% undervalued
intrinsic discount
raya's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
raya
's
Fair Value
US$3.8
38.4% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-90m
153m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$153.0m
Earnings US$20.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.93%
Software revenue growth rate
1.46%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.19%
Calculation
US$20.23m
Earnings '30
x
32.63x
PE Ratio '30
=
US$660.14m
Market Cap '30
US$660.14m
Market Cap '30
/
107.85m
No. shares '30
=
US$6.12
Share Price '30
US$6.12
Share Price '30
Discounted to 2025 @ 10.29% p.a.
=
US$3.75
Fair Value '25
