Using the industry peer median EV/Revenue multiple (trailing + forward), Nauticus Robotics, Inc. (KITT) has a fair value of $182.52 based on 7 comparable companies in the Aerospace & Defense industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Nauticus Robotics, Inc.KITT | 2 | 3.2x | 1.6x |
| Momentus Inc. | 31 | 16.9x | 61.6x |
| Chicago Rivet & Machine Co. | 11 | 0.4x | — |
| Euro Tech Holdings Company Limited | 9 | 0.2x | — |
| Multi Ways Holdings Limited | 6 | 0.8x | — |
| Astrotech Corporation | 5 | 4.2x | 0.1x |
| Clean Energy Technologies, Inc. | 4 | 3.6x | — |
| Volato Group, Inc. | 1 | 0.0x | — |
| Industry Median | 0.8x | 30.8x | |
| (*) Revenue | 5 | 11 | |
| = Enterprise Value | 4 | 331 | |
| (-) Net Debt | 15 | 15 | |
| Equity Value | -11 | 316 | |
| (/) Outstanding shares | 1 | 1 | |
| Fair Price | $-13 | $378 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.