CXApp Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $1.0M illustrative terminal-stage FCF base reflecting a path to breakeven as new enterprise/government contracts (~$12M annualized run-rate cited) scale; 25% growth years 1-5; 10% years 6-10; 22% discount rate (early-stage execution risk); 3% terminal growth; no net cash adjustment (not disclosed); value haircut 50% for pre-profitability execution risk; 2.34M shares outstanding.

Reasoning: CXApp is a pre-profitability enterprise workplace-experience software company with revenue far below its cost base; a heavily risk-adjusted DCF anchored to a plausible path to breakeven, with an explicit haircut for execution risk, is more defensible than extrapolating current losses.