Company Valuation: Nauticus Robotics

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 - 176.7 33.91 9.932 21.53
Change - - -80.81% -70.71% 116.81%
Enterprise Value (EV) 1 - 170.4 65.57 38.89 36.67
Change - - -61.51% -40.7% -5.7%
P/E - - - - -
PBR - 6,352x -0.81x - 3.15x
PEG - - - - -
Capitalization / Revenue - 15.5x 5.13x 5.49x 4.08x
EV / Revenue - 14.9x 9.93x 21.5x 6.95x
EV / EBITDA - -11.2x -2.26x -1.82x -1.71x
EV / EBIT - -10.9x -2.2x -1.68x -1.55x
EV / FCF - -5.1x -13.8x -3.71x -2.58x
FCF Yield - -19.6% -7.23% -26.9% -38.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - - - - -
Distribution rate - - - - -
Net sales 1 8.592 11.43 6.606 1.807 5.275
EBITDA 1 -6.155 -15.16 -29.01 -21.38 -21.38
EBIT 1 -6.52 -15.68 -29.74 -23.11 -23.73
Net income 1 -15.13 -28.26 -50.69 -134.9 -40.83
Net Debt 1 7.826 -6.327 31.66 28.95 15.13
Reference price 2 154,897.707 58,164.400 10,541.131 669.600 36.840
Nbr of stocks (in thousands) - 3.04 3.22 14.8 584
Announcement Date 31/3/22 28/3/23 10/4/24 15/4/25 15/4/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.89M
31.28x5.45x19.7x0.83% 123B
27.1x4.99x17.46x2.22% 35.49B
20.34x1.74x12.52x2.31% 29.59B
30.02x4.01x15.14x0.11% 29.52B
19.95x3.42x10.95x1.53% 27.81B
21.19x3.07x13.25x1.1% 25.84B
22.4x2.74x11.81x1.69% 23.96B
97.35x34.29x75.13x0.44% 23.67B
26.38x3.3x16.14x1.72% 23.48B
Average 32.89x 7.00x 21.34x 1.33% 34.27B
Weighted average by Cap. 31.72x 6.27x 20.29x 1.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. KITT Stock
  4. Valuation Nauticus Robotics