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 17.04 186 305.6 -
Change - -66.85% -62.81% 529.64% 991.44% 64.31% -
Enterprise Value (EV) 1 8.847 4.838 2.295 13.71 102.6 236.5 220.3
Change - -45.31% -52.55% 497.31% 648.53% 130.45% -6.85%
P/E -1.32x -0.13x -0.04x -0.13x -1.25x -3.97x -17.9x
PBR 1.34x -1.05x - - - - -
PEG - 0x 0x 0x 0x 0x 0.2x
Capitalization / Revenue 3.36x 2.16x 1.3x 6.37x 4.76x 1.53x 1.22x
EV / Revenue 1.35x 1.44x 1.1x 5.13x 2.63x 1.18x 0.88x
EV / EBITDA -0.88x -0.3x -0.12x -0.76x -6.46x 14.8x 5.51x
EV / EBIT -0.77x -0.27x -0.11x -0.65x -3.16x -14.8x 27.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -15,750 -12,433 -477 -16.14 -0.52 -0.09 -0.02
Distribution rate - - - - - - -
Net sales 1 6.541 3.365 2.083 2.674 39.09 200 250
EBITDA 1 -10.09 -15.9 -19.3 -18.09 -15.88 16 40
EBIT 1 -11.51 -18.04 -21.46 -21.14 -32.48 -16 8
Net income 1 -13.05 -16.15 -25.08 -51.41 -78.99 -57.6 -13.6
Net Debt 1 -13.11 -2.44 -0.411 -3.33 -83.36 -69.1 -85.3
Reference price 2 20,849.8958 1,616.9919 17.5349 2.0500 0.6521 0.3572 0.3572
Nbr of stocks (in thousands) 1.05 4.5 154 8,313 285,217 855,562 -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.97x1.18x14.78x - 306M
21.16x3.48x12.12x3.16% 202B
-93.89x14.84x85.94x-.--% 92.91B
10.88x1.2x6.29x4.42% 89.95B
14.62x2.66x10.06x5.62% 84.7B
20.17x5.27x12.97x2.84% 59.85B
13.61x1.98x8.38x5.73% 43.77B
17.31x2.21x10.6x5.02% 35.71B
18.74x1.51x9.48x1.58% 34.75B
19.59x1.45x9.18x1.01% 34.43B
Average 3.82x 3.58x 17.98x 3.26% 67.82B
Weighted average by Cap. 2.23x 4.42x 20.67x 3.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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