Artificial Intelligence Technology Solutions Inc.

AI-generated fair value estimate for this company.

Method: 10-year DCF: revenue grown from $7.75M TTM base at 25%/yr (yrs 1-5) then 15%/yr (yrs 6-10); FCF margin improves from -113% currently to breakeven by yr5 and +8% by yr10; 20% discount rate; 3% terminal growth; net debt of $35.97M (debt $36.06M less cash $0.09M) subtracted from resulting negative enterprise value; equity value floored at $0 across 387.23M shares outstanding.

Reasoning: AITX has real, growing security-robot-as-a-service revenue (+26% YoY to $7.75M TTM), but negative stockholders' equity of -$55.6M and $36M of debt against only $90K cash, so nearly all projected future FCF is needed just to service existing obligations, leaving no residual DCF equity value even though the underlying RAD robotics business has genuine commercial traction.