Company Valuation: Rezolve AI PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 - 657.7 773.7 896.3 -
Change - - 17.64% 15.84% -
Enterprise Value (EV) 1 - 689.4 817.1 667.4 557.5
Change - - 18.52% -18.32% -16.46%
P/E -359x -3.6x -6.76x -3.91x -6.52x
PBR - - - - -
PEG - -0x 0.1x -0.1x 0.2x
Capitalization / Revenue - 3,503x 16.5x 2.49x 1.64x
EV / Revenue - 3,671x 17.5x 1.85x 1.02x
EV / EBITDA - -15.7x -13.9x -11.4x -28.4x
EV / EBIT - -4.99x -9.41x -3.42x -5.03x
EV / FCF - -31.8x -12.9x 3.52x 5.07x
FCF Yield - -3.14% -7.74% 28.4% 19.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.03 -1.06 -0.38 -0.55 -0.33
Distribution rate - - - - -
Net sales 1 0.145 0.1878 46.8 359.9 547
EBITDA 1 - -43.78 -58.98 -58.39 -19.62
EBIT 1 - -138 -86.86 -195.2 -110.9
Net income 1 - -172.6 -101.4 -209.9 -137.3
Net Debt 1 - 31.66 43.36 -228.9 -338.7
Reference price 2 10.770 3.820 2.570 2.150 2.150
Nbr of stocks (in thousands) - 172,183 301,067 416,869 -
Announcement Date 7/10/24 4/24/25 3/30/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.73x3.58x12.49x3.06% 208B
21.53x4.56x11.18x0.77% 185B
-612.43x43.57x178.99x-.--% 126B
-132.17x18.36x100.93x-.--% 118B
14.37x1.56x8.21x3.34% 115B
13.66x2.46x9.34x6.02% 78.82B
19.79x5.26x12.93x2.83% 59.4B
-17.94x7.51x12.77x-.--% 50.59B
22.68x1.88x11.89x1.37% 44.47B
Average -72.09x 9.86x 39.86x 1.93% 109.67B
Weighted average by Cap. -81.60x 10.56x 43.44x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rezolve AI PLC

Historical PBR trend

Valuation ratios - PBR - Rezolve AI PLC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rezolve AI PLC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rezolve AI PLC