C3.ai, Inc. (AI) Stock Valuation — DCF Analysis
Information Technology Services · NYSE
Current Price
$10.90
Intrinsic Value
Use the calculator below to estimate
COMPETITIVE MOAT
↑Shell Collaboration Expansion
C3.ai's expanded collaboration with Shell to scale AI deployment across global operations demonstrates a deep, integrated partnership. This signifies customer stickiness and validation of their enterprise AI solutions in a critical industry.
↑Enterprise AI Platform Specialization
The company's focus on a specialized enterprise AI platform for complex industrial applications creates a niche. This deep expertise in a specific domain can be difficult for generalist competitors to replicate quickly.
↑Restructuring for Efficiency
C3.ai's successful restructuring efforts to cut cash burn and restore growth indicate a strategic pivot. This focus on operational efficiency and financial discipline can improve long-term viability and investor confidence.
INVESTMENT RISKS
↓Revenue Collapse and Strategy Uncertainty
A significant revenue collapse, as reported, coupled with a lack of a clear AI product strategy, poses a substantial threat. This raises concerns about market positioning and future growth drivers.
↓Intense AI Competition
The broader AI market is highly competitive, with numerous players vying for market share. C3.ai faces challenges from both established tech giants and agile startups, making differentiation difficult.
↓Soft Revenue Outlook
Despite beating Q4 estimates, a soft revenue outlook suggests ongoing challenges in accelerating growth. This indicates potential headwinds in customer acquisition or deal closure rates.
Customize the AI valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for C3.ai, Inc. respond.
Open DCF Calculator for AICompany Overview
C3.ai, Inc. is a leading provider of enterprise artificial intelligence (AI) software solutions, serving a global clientele across North America, Europe, the Middle East, Africa, and the Asia Pacific region. Its core offerings include the C3 AI Application Platform, a robust environment for developing, deploying, and operating enterprise-scale AI applications. Complementing this platform are specialized tools such as C3 AI Ex Machina for preparing data for analysis, C3 AI CRM which is tailored for specific industry customer relationship management needs, and C3 AI Data Vision for insightful visualization and understanding of complex data relationships. Furthermore, C3.ai delivers a comprehensive portfolio of pre-built, industry-specific AI applications designed to tackle critical business challenges. These include solutions for optimizing inventory levels (C3 AI Inventory Optimization), mitigating supply chain disruptions (C3 AI Supply Network Risk), proactively managing customer attrition (C3 AI Customer Churn Management), streamlining production schedules (C3 AI Production Schedule Optimization), forecasting equipment failures (C3 AI Predictive Maintenance), identifying financial irregularities (C3 AI Fraud Detection), and optimizing energy consumption (C3 AI Energy Management). These integrated, turnkey AI applications cater to a wide array of market segments, including oil and gas, chemicals, utilities, manufacturing, financial services, defense, intelligence, aerospace, healthcare, and telecommunications. The company maintains strategic alliances with key players like Baker Hughes (for oil & gas), FIS (financial services), Raytheon, and major technology firms including AWS, Intel, Google, and Microsoft. Originally incorporated in 2009 as C3 IoT, Inc., the company adopted its current name, C3.ai, Inc., in June 2019 and is headquartered in Redwood City, California.
Financial Metrics — AI Stock Valuation Data
Revenue/Share (TTM)
$1.71
FCF/Share (TTM)
$-1.30
ROIC (TTM)
n/m
ROE (TTM)
-63.9%
P/FCF
n/m
EV/EBITDA
-3.2x
FCF Yield
-12.34%
Debt/Equity
0.00x
AI currently has negative free cash flow, so cash-flow ratios such as P/FCF and FCF yield do not give a meaningful read on whether the stock is cheap or expensive. A DCF valuation is unreliable until cash generation turns positive — focus on the path to profitability instead.
Frequently Asked Questions
What is the intrinsic value of AI?
C3.ai, Inc. currently generates $-1.30 in free cash flow per share. At the current price of $10.90, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is AI undervalued?
AI currently has negative free cash flow, so its P/FCF ratio is not meaningful and cannot tell you whether the stock is cheap or expensive. With cash flow negative, a DCF-based undervalued or overvalued judgment is unreliable — look at the path back to positive cash generation instead.
How do I value AI stock using DCF?
To perform a DCF valuation on C3.ai, Inc.: (1) Start with the trailing free cash flow per share ($-1.30) as the base, (2) project future FCF growth over 5-10 years based on Information Technology Services industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting AI's risk profile — with a debt-to-equity of 0.00x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to AI?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For C3.ai, Inc., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Information Technology Services trends, then discounting those amounts to today's dollars.
How does WACC affect AI stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For AI, with a debt-to-equity ratio of 0.00x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of -3.2x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See AI PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Technology valuationsDCF and P/E value AI with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-06-12. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.