Datavault Ai Inc. (DVLT) intrinsic value & 10-year financials
Datavault Ai Inc. (DVLT) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 56.0% a year to $39.1M, with an average return on invested capital of 12.3%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.13
- Market cap
- $20.1M
- Revenue (FY2025)
- $39.1M
- Revenue growth (10-yr CAGR)
- 56.0%
- ROIC (10-yr avg)
- 12.3%
- Free cash flow (FY2025)
- -$24.0M
DVLT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $39.1M | -$79.0M | -$0.52 | -$24.0M | -83.1% | -20.1% |
| FY2024 | $2.7M | -$51.4M | -$0.45 | -$17.6M | -790.5% | -54.2% |
| FY2023 | $2.1M | -$18.7M | -$0.09 | -$14.9M | -1030.1% | 438.5% |
| FY2022 | $3.4M | -$16.2M | -$0.06 | -$17.6M | -536.2% | 2298.6% |
| FY2021 | $6.5M | -$11.8M | -$0.00 | -$11.6M | -176.0% | -571.0% |
| FY2020 | $2.4M | -$12.7M | -$0.00 | -$9.9M | -469.5% | -1509.0% |
| FY2019 | $1.7M | -$12.0M | — | -$11.1M | -669.9% | -506.0% |
| FY2018 | $1.4M | -$67.4M | — | -$10.0M | -842.1% | 25.5% |
| FY2017 | $1.1M | -$25.7M | — | -$10.5M | -614.8% | 8.2% |
| FY2016 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Datavault AI Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Datavault AI Inc. has historically struggled to out-earn its cost of capital, averaging just -4.3% ROIC.
Datavault AI Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Datavault AI Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-17.27 per share.