Company Valuation: Oklo Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 - 2,592 11,212 6,738 - -
Change - - 332.56% -39.91% - -
Enterprise Value (EV) 1 - 2,364 9,984 4,453 4,813 5,081
Change - - 322.3% -55.4% 8.09% 5.56%
P/E -1.57x -28.7x -99.7x -37.2x -36.7x -33x
PBR - 11.7x 7.11x 2.07x 2.29x 2.41x
PEG - 0.3x 36.89x -1.1x -28.41x -2.9x
Capitalization / Revenue - - - 3,158x 850x 127x
EV / Revenue - - - 2,087x 607x 95.4x
EV / EBITDA - -45x -71.8x -20.7x -20.1x -22.3x
EV / EBIT - -44.8x -71.7x -16.4x -18.8x -18.8x
EV / FCF - -61x -86.5x -8.53x -6x -4.66x
FCF Yield - -1.64% -1.16% -11.7% -16.7% -21.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -6.73 -0.74 -0.72 -0.9746 -0.9872 -1.099
Distribution rate - - - - - -
Net sales 1 - - - 2.133 7.927 53.25
EBITDA 1 - -52.53 -139.1 -215.2 -239.5 -228.1
EBIT 1 - -52.8 -139.3 -271.4 -256.4 -270.6
Net income 1 -32.17 -73.62 -105.7 -158 -170.9 -197.8
Net Debt 1 - -227.8 -1,228 -2,284 -1,924 -1,657
Reference price 2 10.56 21.23 71.76 36.22 36.22 36.22
Nbr of stocks (in thousands) - 122,096 156,247 186,018 - -
Announcement Date 4/2/24 3/24/25 3/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-40.92x2406.43x-23.86x-.--% 7.42B
-21.16x95.13x-9.98x-.--% 4.19B
8.34x3.37x6.99x4.4% 4.03B
-21.39x - - - 932M
Average -18.78x 834.98x -8.95x 1.47% 4.14B
Weighted average by Cap. -22.84x 1,167.84x -12.19x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!