Actelis Networks, Inc.

AI-generated fair value estimate for this company.

Method: 10-yr unlevered FCF DCF from FY2026E revenue base $4.5m (annualized off H1 2026 revenue of $2.1m, +26% YoY); revenue growth 30%/30%/25%/20%/20%/15%/15%/10%/10%/10% yrs1-10; FCF margin ramps from -30% (yr1) through breakeven (yr5) to +10% (yr10) as scale improves; discount rate 20% (distressed micro-cap); terminal growth 3%; plus net cash $4.8m (cash $5.8m less ~$1.0m debt, both as of 6/30/26); divided by 28.84m shares outstanding

Reasoning: Actelis is a Nasdaq-delisted-to-OTCQB (2026) networking-equipment maker with FY2025 revenue of just $3.7m (down from $7.8m in 2024) and $7.7m operating cash burn in 2025, but H1 2026 revenue +26% YoY and gross margin improved to 39% on rail/DC-DOT infrastructure orders; DCF assumes the company self-funds to breakeven off current cash - real outcome hinges on continued dilutive financing (shares grew ~8.06m to 28.84m in under a year), which likely explains why the stock trades far below this value at $0.0425/share (~$1.2m market cap)