Adapti, Inc.

AI-generated fair value estimate for this company.

Method: EV/Revenue approach on the operating Ballengee Group sports-agency segment acquired July 2025: 6-month post-acquisition commission and marketing revenue of $3,648,511 annualized to a ~$7.30M run-rate, valued at a conservative 0.5x-1.5x revenue multiple appropriate for a small, leveraged, key-person-risk agency roll-up ($3.65M-$10.95M enterprise value), less approximately $11.0M of mostly related-party debt and only $32,767 cash, floored at $0.00 across 8,098,729 shares outstanding.

Reasoning: Adapti pivoted from a shell into a real sports-agency business via the Ballengee Group acquisition, so it has genuine disclosed revenue, but its GAAP net loss is dominated by non-cash purchase-accounting amortization and reported book equity is mostly acquisition intangibles, making earnings or book-value methods unreliable; a revenue-multiple EV approach net of the real acquisition debt is more defensible and shows the debt roughly absorbing the realistic enterprise value.