Valuation Xtend AI Robotics, Inc.

Stocks

Real-time Estimate Cboe BZX 03:59:04 2026-09-29 pm EDT			5-day change	1st Jan Change
3.675 ^USD	+1.80%		-17.30%	-49.66%

Sep. 28	Xtend AI Robotics Secures US Design Patent for NEST Autonomous Base Station	MT
Sep. 23	Xtend AI Robotics Awarded Phase 3 of US Drone Program	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	89.41	899.4	-	-
Change	-	905.9%	-	-
Enterprise Value (EV)	89.41	899.4	899.4	899.4
Change	-	905.9%	0%	0%
P/E	-34.8x	-	-	-
PBR	-	-	-	-
PEG	-	-	-	-
Capitalization / Revenue	-	6.39x	4.16x	2.01x
EV / Revenue	-	6.39x	4.16x	2.01x
EV / EBITDA	-	-1,124x	600x	19.1x
EV / EBIT	-	-29.6x	2,998x	19.3x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	-0.21	-	-	-
Distribution rate	-	-	-	-
Net sales ¹	-	140.8	216	447.8
EBITDA ¹	-	-0.8	1.5	47.2
EBIT ¹	-	-30.4	0.3	46.7
Net income	-58.28	-	-	-
Net Debt	-	-	-	-
Reference price ²	7.310	3.680	3.680	3.680
Nbr of stocks (in thousands)	12,231	249,132	-	-
Announcement Date	8/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XTEND AI ROBOTICS, INC.	-	-	-	-	899M
ALEC HOLDINGS	7.94x	0.29x	4.22x	7.63%	1.78B
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED	7x	0.49x	2.47x	11.39%	455M
WEE HUR HOLDINGS LTD.	7.16x	2.07x	8.02x	1.84%	449M
SHAPE AUSTRALIA CORPORATION LIMITED	16.08x	0.37x	8.16x	5.22%	423M
NEXITY	-11.69x	0.58x	5.32x	-.--%	315M
Average	5.30x	0.76x	5.64x	5.22%	720.84M
Weighted average by Cap.	6.91x	0.59x	5.07x	6.37%