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 17.04 186 291.1 -
Change - -66.85% -62.81% 529.64% 991.44% 56.49% -
Enterprise Value (EV) 1 8.847 4.838 2.295 13.71 102.6 222 205.8
Change - -45.31% -52.55% 497.31% 648.53% 116.27% -7.3%
P/E -1.32x -0.13x -0.04x -0.13x -1.25x -3.78x -17x
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 1.46x 1.16x
EV / Revenue 1.35x 1.44x 1.1x 5.13x 2.63x 1.11x 0.82x
EV / EBITDA -0.88x -0.3x -0.12x -0.76x -6.46x 13.9x 5.14x
EV / EBIT -0.77x -0.27x -0.11x -0.65x -3.16x -13.9x 25.7x
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 0.3402 0.3402
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-3.78x1.11x13.87x - 291M
22.19x3.61x12.6x3.02% 211B
-102.81x16.32x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.33x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 3.86x 3.83x 19.22x 3.04% 73.05B
Weighted average by Cap. 1.60x 4.73x 22.43x 3.03%

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.