investorscraft@gmail.com

Intrinsic ValueDatavault AI Inc. (DVLT)

Previous Close$0.68
Intrinsic Value
Upside potential
Previous Close
$0.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Datavault AI Inc. operates in the artificial intelligence and data analytics sector, specializing in advanced AI-driven solutions for enterprise data management. The company generates revenue primarily through software licensing, subscription-based services, and customized AI integration projects. Its offerings cater to industries requiring robust data security, predictive analytics, and automation, positioning it as a niche player in a rapidly evolving market dominated by larger tech firms. Despite its innovative approach, Datavault AI faces intense competition from established players with greater resources and brand recognition. The company’s market positioning hinges on its ability to deliver scalable, high-performance AI tools tailored to mid-market enterprises, though its limited financial scale and negative profitability raise questions about long-term sustainability. Its differentiation lies in proprietary algorithms and modular solutions, but broader adoption will depend on demonstrating consistent ROI to clients in competitive sectors like finance, healthcare, and logistics.

Revenue Profitability And Efficiency

Datavault AI reported revenue of $2.67 million for FY 2024, overshadowed by a net loss of $51.41 million, reflecting significant investment in R&D and customer acquisition. The diluted EPS of -$16.14 underscores inefficiencies in scaling operations, while negative operating cash flow of -$17.53 million indicates persistent cash burn. Minimal capital expenditures of -$35,000 suggest a lean asset-light model, but profitability remains elusive.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights challenges in monetizing its AI solutions, with high operating costs eroding top-line growth. Capital efficiency is strained, as evidenced by the disparity between revenue and net losses. The absence of positive free cash flow further limits reinvestment capacity, raising concerns about the sustainability of its growth trajectory without additional funding.

Balance Sheet And Financial Health

Datavault AI’s balance sheet shows $3.33 million in cash against $9.68 million in total debt, indicating liquidity constraints. The debt-heavy structure, coupled with ongoing cash burn, suggests heightened financial risk. Shareholder equity is likely under pressure given the substantial net losses, necessitating close monitoring of refinancing capabilities or equity dilution to meet obligations.

Growth Trends And Dividend Policy

Growth trends are unclear due to the company’s early-stage losses and lack of historical data. No dividends are paid, aligning with its focus on reinvesting scarce resources into growth initiatives. Future scalability will depend on achieving product-market fit and reducing cash burn, but current metrics do not yet signal a turnaround.

Valuation And Market Expectations

The market likely prices Datavault AI as a high-risk, high-reward speculative play, given its negative earnings and unproven business model. Valuation multiples are inapplicable due to losses, leaving investor sentiment driven by long-term AI sector potential rather than near-term fundamentals. The stock’s performance may hinge on milestone achievements or partnerships.

Strategic Advantages And Outlook

Datavault AI’s strategic advantages include proprietary AI technology and a focus on underserved mid-market segments. However, its outlook remains uncertain due to financial instability and competitive pressures. Success depends on securing additional capital, accelerating revenue growth, and demonstrating operational leverage. The company’s ability to navigate these challenges will determine its viability in a crowded AI landscape.

Sources

Company-reported financials (FY 2024)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount