Company Valuation: Datavault AI Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 21.95 7.278 2.706 17.04 186 64.39 -
Change - -66.85% -62.81% 529.64% 991.44% -65.38% -
Enterprise Value (EV) 1 8.847 4.838 2.295 13.71 102.6 27.59 47.39
Change - -45.31% -52.55% 497.31% 648.53% -73.12% 71.76%
P/E -1.32x -0.13x -0.04x -0.13x -1.25x -0.44x 1.36x
PBR 1.34x -1.05x - - - - -
PEG - 0x 0x 0x 0x 0x -0x
Capitalization / Revenue 3.36x 2.16x 1.3x 6.37x 4.76x 0.44x 0.23x
EV / Revenue 1.35x 1.44x 1.1x 5.13x 2.63x 0.19x 0.17x
EV / EBITDA -0.88x -0.3x -0.12x -0.76x -6.46x -0.77x 0.53x
EV / EBIT -0.77x -0.27x -0.11x -0.65x -3.16x -0.8x 0.87x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -15,750 -12,433 -477 -16.14 -0.52 -0.155 0.05
Distribution rate - - - - - - -
Net sales 1 6.541 3.365 2.083 2.674 39.09 146.1 282
EBITDA 1 -10.09 -15.9 -19.3 -18.09 -15.88 -35.72 88.7
EBIT 1 -11.51 -18.04 -21.46 -21.14 -32.48 -34.65 54.7
Net income 1 -13.05 -16.15 -25.08 -51.41 -78.99 -123.9 43.65
Net Debt 1 -13.11 -2.44 -0.411 -3.33 -83.36 -36.8 -17
Reference price 2 20,849.8958 1,616.9919 17.5349 2.0500 0.6521 0.0678 0.0678
Nbr of stocks (in thousands) 1.05 4.5 154 8,313 285,217 949,729 -
Announcement Date 3/11/22 3/16/23 4/1/24 3/31/25 3/18/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-0.44x0.19x-0.77x - 64.39M
24.51x3.97x13.82x2.76% 232B
20.45x4.35x10.68x0.81% 176B
17.79x2.02x10.4x2.66% 154B
16.29x2.94x11.33x4.94% 96.17B
-109.61x15.02x82.57x-.--% 97.24B
-463.54x32.25x130.23x-.--% 96.32B
23.21x6.04x14.83x2.41% 70.12B
15.51x2.25x9.59x4.97% 50.9B
19.62x2.52x12.08x4.41% 41.46B
Average -43.62x 7.16x 29.48x 2.55% 101.35B
Weighted average by Cap. -37.99x 7.39x 29.96x 2.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Datavault AI Inc.

Historical PBR trend

Valuation ratios - PBR - Datavault AI Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Datavault AI Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Datavault AI Inc.

  1. Stock Market
  2. Stocks
  3. DVLT Stock
  4. Valuation Datavault AI Inc.