Company Valuation: Nauticus Robotics, Inc.

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 65.58 38.89 36.67
Change - - -61.51% -40.7% -5.7%
P/E - - - - -0.01x
PBR - 6,352x -0.81x -0.74x 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 - - - - -668.8
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 25,816.305 9,694.074 1,756.857 111.600 6.140
Nbr of stocks (in thousands) - 18.2 19.3 89 3,507
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.($)
- - - - 5.05M
36.63x6.27x23.29x0.73% 126B
29.44x5.53x19.04x2.06% 38.26B
35.48x4.67x17.64x0.09% 34.92B
23.04x1.98x14.22x2.1% 33.51B
26.17x4.14x13.9x1.39% 30.24B
26.68x3.24x13.96x1.41% 28.54B
23.24x3.37x14.53x1.01% 28.34B
26.42x3.32x16.22x1.72% 24.72B
Average 28.39x 4.07x 16.60x 1.31% 38.25B
Weighted average by Cap. 30.81x 4.72x 18.54x 1.16%

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, Inc.