Fusemachines Inc. (FUSE) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

FUSE — Fair Value Analysis

Fusemachines Inc.

Current: $0.82Overvalued

Fair Value Range

Bear Case (25th pct.)

$-0.95

-215.9% vs price

Base Case (Median)

$-0.46

-156.1% vs price

Bull Case (75th pct.)

$0.02

-97.6% vs price

$-0.95$-0.46$0.02

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-1.44	-275.2%	High (40%)
PE Comparable	$0.51	-37.9%	Medium (25%)

Interpretation

Based on 2 out of 8 methods, FUSE appears overvalued at the current price of $0.82. The base case fair value of $-0.46 implies 156.1% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.