AI Era Corp.

AI-generated fair value estimate for this company.

Method: Normalized EV/EBIT approach: GAAP operating income of $1.48M for the nine months ended May 31, 2026 annualized to about $2.0M; applied an 8x EV/EBIT multiple (heavily discounted from typical growth-company multiples for quality-of-earnings and dilution risk) for an enterprise value of about $16.0M; less total liabilities of $7.48M (including a $4.43M non-cash warrant liability) and adding back cash of $0.12M for net debt of about $7.36M, giving equity value of about $8.6M; divided by an estimated fully diluted share count of about 24.3 million shares (5.80M shares outstanding as of May 31, 2026, plus up to 10.1M shares issuable under its $30M Monroe Street Capital equity line, 3.4M warrants, 3.5M options, and an estimated 1.5M shares from convertible notes).

Reasoning: AERA (AI Era Corp) is a micro-cap OTC company whose revenue more than doubled year over year (to $7.2M for the first nine months of fiscal 2026) on a pivot into AI-training content licensing and creator-media platforms, but its GAAP results are distorted by large non-cash warrant revaluation charges and its balance sheet carries heavy near-term dilution overhang from an active equity line, warrants, options, and convertible notes, so a conservative EV/EBIT multiple on GAAP (not adjusted) operating income applied to a fully diluted share count is more appropriate than a long-horizon DCF for a company with only a few quarters of profitable trend and a fragile capital structure.