Back to DVLT Overview
NCM · Valuation Lab
DVLT
Datavault AI Inc.
Last$0.28
Market cap241.7M
EV/EBITDA-9.8x
Intrinsic value
$0.32
MoS +11.9% · Fairly Valued
Assuming 15.0% FCF margin and 10.0% Y1–5 growth.
Upside to price
EV (DCF)283M
Terminal share75%
Expected IV$0.32
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 75% of EV
PV of stage FCFs71.9M
PV of terminal value211.1M
Enterprise value283M
Net cash / (debt)-8.8M
Equity value274.3M
Intrinsic value / share$0.32
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 46.1M | 6.9M | 6.5M | 94.3% |
| Y2 | 50.7M | 7.6M | 6.8M | 89.0% |
| Y3 | 55.7M | 8.4M | 7M | 84.0% |
| Y4 | 61.3M | 9.2M | 7.3M | 79.2% |
| Y5 | 67.4M | 10.1M | 7.6M | 74.7% |
| Y6 | 70.8M | 10.6M | 7.5M | 70.5% |
| Y7 | 74.4M | 11.2M | 7.4M | 66.5% |
| Y8 | 78.1M | 11.7M | 7.3M | 62.7% |
| Y9 | 82M | 12.3M | 7.3M | 59.2% |
| Y10 | 86.1M | 12.9M | 7.2M | 55.8% |
| Terminal | — | — | 211.1M | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.