NASDAQ · PARA

Banzai International, Inc. Class A

Technology · Software - Application

$0.93▼ 3.40% ($0.03)at close

After hours$0.94▲ 0.11%7:30 PM ET

52-week

$0.90$79.60

No multiple

What the market price implies · Reverse DCF

Historical revenue grew by 23.62%/yr over the past 4 years.

Selected forecast · Base scenario

0.8%/yr · actual 10-year annualized revenue growth

Year 1 growth: 0%

Market-implied · Base operating assumptions + edited margins

Unavailable · flat 10-year annualized revenue growth

Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.

No supported revenue growth rate matches this price with these operating assumptions.

Valuation

Recommended · Revenue & margin DCF

Price used

$0.93

Estimated value / share

Unavailable

Base scenario

USD · TTM ending 2026-06-30

Enterprise value of $1.83M does not cover net debt of $6.08M, so equity value is negative and no fair value per share can be shown. 4 of 10 projected years carry negative free cash flow. This engine cannot separate captive-finance or other non-operating borrowings from operating debt.

Latest quarterly growth differs materially from the latest annual pace. It remains an observed growth input; review whether acceleration or a change in the business explains it.

Year 1 growth 0% · Ending margin 0% · Discount rate 13.02%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Sep 17, 2026, 8:00 PM UTC
Financial statement period: TTM ending 2026-06-30
Data refreshed: Sep 18, 2026, 1:20 AM UTC · provider

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.

Price vs Fundamentals

Why The Stock Is Moving

Likely multiple compressionModerate confidence

1Y Price: -97.81%Revenue (TTM): 17.76%FCF (TTM): -8.55%P/S: 6th pct

What changed

The stock fell 97.81% over the last year. Revenue grew 17.76% over the trailing twelve months. Operating margin moved from -180.73% to -177.74%. Free cash flow declined 8.55% over the trailing twelve months.

What the market seems to be pricing

Visible fundamentals weakened far less than the stock price. The market appears to be discounting durability, risk, or trust rather than just the latest reported numbers.

What would invalidate this read

This read changes if operating margin (currently -177.74%) continues to decline, or if revenue growth turns negative. The bull case requires the business to hold its current trajectory.

Performance

Return analysis

Company profile

Banzai International, Inc., a marketing technology company, provides data-driven marketing and sales solutions for various businesses in the Americas, Europe, the Middle East, Africa, and the Asia Pacific.

CEOJoseph Davy

SectorTechnology

IndustrySoftware - Application

Employees34

IPO dateFeb 12, 2021

https://www.banzai.io

Market multiples

Forward P/E—

EV/EBITDA-0.74

Enterprise value$14.02M

Stock splits

May 8, 2026↓ Reverse

Every 20 shares became 1

-95%

Jul 8, 2025↓ Reverse

Every 10 shares became 1

-90%

Sep 19, 2024↓ Reverse

Every 50 shares became 1

-98%

Profitability & growth

Revenue growth-30.32%

Gross margin (FY2025)82%▲13.4ppvs FY2024

Operating margin (FY2025)-151.83%▲145.6ppvs FY2024

ROEN/A

Analyst consensus

RatingSell

Target price—

Buy

Hold

Sell

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Nov 13, 2026

Q4 FY26 · EPS est -$1.22 · Revenue est $4M

View

Dividends

$22.00/shareQuarterly

PARA pays a dividend with a 2,355.21% dividend yield.

Dividend Yield

2,355.21%

Annual Div / Share

$22.00

TTM $2.00

CAGR

—

Payout Ratio

—

Dividend Growth Rate

Income Projection

Invest

USD

Growth rate:

Reinvest dividends

Today

$23,552/yr

$1,963/mo

In 5 yrs

$23,552/yr

$1,963/mo

In 10 yrs

$23,552/yr

$1,963/mo

Today	In 5 yrs	In 10 yrs
$23,552/yr $1,963/mo	$23,552/yr $1,963/mo	$23,552/yr $1,963/mo

NASDAQ · PARA

Banzai International, Inc. Class A

Technology · Software - Application

$0.93▼ 3.40% ($0.03)at close

After hours$0.94▲ 0.11%7:30 PM ET

52-week

$0.90$79.60

No multiple

What the market price implies · Reverse DCF

Historical revenue grew by 23.62%/yr over the past 4 years.

Selected forecast · Base scenario

0.8%/yr · actual 10-year annualized revenue growth

Year 1 growth: 0%

Market-implied · Base operating assumptions + edited margins

Unavailable · flat 10-year annualized revenue growth

No supported revenue growth rate matches this price with these operating assumptions.

Valuation

Recommended · Revenue & margin DCF

Price used

$0.93

Estimated value / share

Unavailable

Base scenario

USD · TTM ending 2026-06-30

Latest quarterly growth differs materially from the latest annual pace. It remains an observed growth input; review whether acceleration or a change in the business explains it.

Year 1 growth 0% · Ending margin 0% · Discount rate 13.02%

Assumption scenarios, not statistical confidence intervals.

Method, dates & sources

Estimated from future revenue, operating margins, and the investment needed to support them.

Price timestamp: Sep 17, 2026, 8:00 PM UTC
Financial statement period: TTM ending 2026-06-30
Data refreshed: Sep 18, 2026, 1:20 AM UTC · provider

Why this method?

There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.

Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.

Price vs Fundamentals

Why The Stock Is Moving

Likely multiple compressionModerate confidence

1Y Price: -97.81%Revenue (TTM): 17.76%FCF (TTM): -8.55%P/S: 6th pct

What changed

What the market seems to be pricing

Visible fundamentals weakened far less than the stock price. The market appears to be discounting durability, risk, or trust rather than just the latest reported numbers.

What would invalidate this read

This read changes if operating margin (currently -177.74%) continues to decline, or if revenue growth turns negative. The bull case requires the business to hold its current trajectory.

Performance

Return analysis

Company profile

CEOJoseph Davy

SectorTechnology

IndustrySoftware - Application

Employees34

IPO dateFeb 12, 2021

https://www.banzai.io

Market multiples

Forward P/E—

EV/EBITDA-0.74

Enterprise value$14.02M

Stock splits

May 8, 2026↓ Reverse

Every 20 shares became 1

-95%

Jul 8, 2025↓ Reverse

Every 10 shares became 1

-90%

Sep 19, 2024↓ Reverse

Every 50 shares became 1

-98%

Profitability & growth

Revenue growth-30.32%

Gross margin (FY2025)82%▲13.4ppvs FY2024

Operating margin (FY2025)-151.83%▲145.6ppvs FY2024

ROEN/A

Analyst consensus

RatingSell

Target price—

Buy

Hold

Sell

Analyst ratings tend to be lagging indicators. Use as one signal among many.

Earnings

Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.

Next report

Nov 13, 2026

Q4 FY26 · EPS est -$1.22 · Revenue est $4M

View

Dividends

$22.00/shareQuarterly

PARA pays a dividend with a 2,355.21% dividend yield.

Dividend Yield

2,355.21%

Annual Div / Share

$22.00

TTM $2.00

CAGR

—

Payout Ratio

—

Dividend Growth Rate

Income Projection

Invest

USD

Growth rate:

Reinvest dividends

Today

$23,552/yr

$1,963/mo

In 5 yrs

$23,552/yr

$1,963/mo

In 10 yrs

$23,552/yr

$1,963/mo

Today	In 5 yrs	In 10 yrs
$23,552/yr $1,963/mo	$23,552/yr $1,963/mo	$23,552/yr $1,963/mo