← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 31, 2026

FARADAY FUTURE INTELLIGENT ELECTRIC INC. (FFAI)

Industrial • NASDAQ

$2.29

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

14.0/100

POOR BUSINESS

FARADAY FUTURE INTELLIGENT ELECTRIC INC. (FFAI) scores 14/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full FFAI quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full FFAI valuation analysis · → View full FFAI Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-23,415.5%)

Debt-to-Equity (Solvency Risk):CRITICAL (53.11x)

Operating Margin (Operational Efficiency):CRITICAL (-29,341.2%)

Return on Capital (Capital Efficiency):CRITICAL (-6,710.4%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

FARADAY FUTURE INTELLIGENT ELECTRIC INC. (FFAI) stock report — Zyberno Score 14/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, FFAI generated -$98.77M in Owner Earnings. Capital was deployed as follows: $6.30M invested in capital expenditures. Reinvestment rate: 24.1%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:2.29

Market Cap:$4.80M

Valuation Multiples (3)

P/B Ratio:3.40x

P/S Ratio:4.55x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$6.86M

B. Profitability Assessment

Return Metrics (5)

ROE:

-23,415.5%

📊 Click to view full FFAI ROE analysis →

ROA:-117.7%

Roic:

-6,710.4%

📊 Click to view full FFAI ROIC analysis →

Reinvestment Rate:24.1%

Fundamental Growth Rate (g):-1,618.3%

Margin Analysis (3)

Operating Margin Ttm:-29,341.2%

Net Margin Ttm:-31,309.4%

Ebitda Margin:-25,211.9%

TTM Performance (3)

Gross Margin Ttm:-6,810.9%

Operating Margin Ttm:-29,341.2%

Net Margin Ttm:-31,309.4%

Yield Metrics (2)

Earnings Yield:-$999.00

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):100.0%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.38x

Quick Ratio:0.36x

Cash Ratio:0.08x

Leverage Analysis (3)

Debt To Equity Ttm:53.11x

Debt-to-Equity Ratio:53.11x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-35.88x

Times Interest Earned:-35.88

Capital Structure (4)

Working Capital:-83,781,000.00

Cash And Cash Equivalents:11,196,000.00

Long Term Debt:$12.38M

Net Debt:$2.05M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $1.06M

Linear Growth: 100.0%

📊 Click to view full FFAI Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

-$71.92M-$309.84M

Bottom Line Performance (3)

-$330.63M

Income Before Tax:-$344.24M

Ebitda Ttm:-266,238,000.00

Operating Expenses (5)

Operating Expenses:237,920,000.00

R And D Expense:27,736,000.00

Sga Expense:51,462,000.00

Income Tax Expense:-$834.00K

Interest Expense:9,226,000.00

Expense Ratios (3)

R And D To Revenue Percentage:3,317.7%

Sga To Revenue Percentage:6,155.7%

Ebitda Margin:-25,211.9%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$279.80M

Current Assets:$52.14M

Ppe Net:140,026,000.00

Goodwill:23,692,000.00

Intangible Assets:$554.00K

Liability Structure (4)

Total Liabilities:278,390,000.00

Current Liabilities:135,921,000.00

Long Term Debt:$12.38M

Short Term Debt:$864.00K

Equity & Capital (3)

Equity:$1.41M

Retained Earnings:-$4.78B

Common Stock:452,813,887.00

Working Capital Items (3)

Accounts Receivable:400,000.00

Inventory:3,185,000.00

Accounts Payable:49,444,000.00

Special Items (2)

Contract Liabilities:300,000.00

Stock Based Compensation:473,000.00

C. Cash Flow Analysis

Operating Activities (2)

-$92.47M-$98.77M

Investment Activities (2)

Investing Cash Flow:$1.27M

Capital Expenditures Ttm:6,297,000.00

Financing Activities (3)

Financing Cash Flow:$7.84M

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:43,605,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$157.60

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.50

Operating Cash Flow Per Share:-$51.28

Book Value & Capital (2)

Book Value Per Share:$0.67

Cash Per Share:5.34

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.00x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:2.64x

Days Sales Outstanding Ttm:138.26

Inventory Management (2)

Inventory Turnover Ttm:0.33x

Days Inventory Outstanding Ttm:1,100.88

Payables & Cash Cycle (2)

Days Payable Outstanding:17,090.02

Cash Conversion Cycle:-15,850.89

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00

Quality Score:20.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$98.77M

Damodaran Growth Analysis (2)

Reinvestment Rate:24.1%

Fundamental Growth Rate (g):-1,618.3%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):100.0%

Other Growth Rates (1)

Book Value Growth Rate (Linear):-50.0%

C. Company Profile & Context

Corporate Information (6)

Symbol:FFAI

Company Name:FARADAY FUTURE INTELLIGENT ELECTRIC INC.

Sector:Industrial

Industry:Automotive

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:2.10M

Shares Outstanding Basic:657.57M

Shares Outstanding Diluted:988.64M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-31 18:46:11 UTC

Data Timestamp:2026-08-19T18:21:54.191502