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 17.04 186 128.1 -
Change - -66.85% -62.81% 529.64% 991.44% -31.12% -
Enterprise Value (EV) 1 8.847 4.838 2.295 13.71 102.6 59.02 42.82
Change - -45.31% -52.55% 497.31% 648.53% -42.49% -27.45%
P/E -1.32x -0.13x -0.04x -0.13x -1.25x -1.5x 2.25x
PBR 1.34x -1.05x - - - - -
PEG - 0x 0x 0x 0x 0x -0x
Capitalization / Revenue 3.36x 2.16x 1.3x 6.37x 4.76x 0.65x 0.42x
EV / Revenue 1.35x 1.44x 1.1x 5.13x 2.63x 0.3x 0.14x
EV / EBITDA -0.88x -0.3x -0.12x -0.76x -6.46x -2.65x 0.42x
EV / EBIT -0.77x -0.27x -0.11x -0.65x -3.16x 5.91x 0.63x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -15,750 -12,433 -477 -16.14 -0.52 -0.09 0.06
Distribution rate - - - - - - -
Net sales 1 6.541 3.365 2.083 2.674 39.09 196.1 307
EBITDA 1 -10.09 -15.9 -19.3 -18.09 -15.88 -22.25 101.9
EBIT 1 -11.51 -18.04 -21.46 -21.14 -32.48 9.994 67.9
Net income 1 -13.05 -16.15 -25.08 -51.41 -78.99 -73.76 57.1
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 0.1349 0.1349
Nbr of stocks (in thousands) 1.05 4.5 154 8,313 285,217 949,729 -
Announcement Date 11/03/22 16/03/23 01/04/24 31/03/25 18/03/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.5x0.3x-2.65x - 128M
25.36x4.07x14.15x2.67% 239B
23.79x4.98x12.21x0.7% 205B
17.03x1.93x9.96x2.78% 147B
-128.1x17.78x97.77x-.--% 115B
-561.92x39.94x164.06x-.--% 116B
16.5x2.98x11.48x4.88% 96.43B
23.56x6.08x14.93x2.4% 70.72B
25.06x2.08x13.2x1.24% 49.53B
15.1x2.19x9.29x5.47% 49.23B
Average -54.51x 8.23x 34.44x 2.24% 108.75B
Weighted average by Cap. -56.27x 9.08x 37.57x 1.99%

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.