Deep dives · Initiation
Datavault AI: a $143m equity value on $12m of operating value and a Bitcoin stack down 47% in six months
The company licenses data and audio patents, runs trade-show services and holds Bitcoin. Funding needs and related-party flows outweigh what it has built, so we initiate at Sell.
The full 55-page report
Sign in to read the complete analysis, estimates and model detail.
Key takeaways
- Q2 2026 revenue was $6.7m against a first-half operating cash outflow of $80m and cash of $1.4m
- Related parties Vivasor and Scilex were 86% of receivables
- Shares rose from 573m to 950m in under eight months, or 1,161m including warrants, earn-out and notes
- Initiate at Sell with a $0.026 target, 83% below the price
Investment thesis
Equity value rests on patents, a shrinking Bitcoin stack and related-party balances, not on revenue. The $143m market cap compares with $49m in our sum of the parts, and funding needs and related-party flows outweigh what the company has built.
Valuation
Our $0.026 target is a probability-weighted value that already assumes the funding is raised. Bitcoin adds $69m at $82,023, but $35m of committed payments claim most of it.
Risks to our view
- Helmex tranche 1 ($500m) closing in cash with no variable-price conversion would move us to Hold
- Regaining Nasdaq bid-price compliance by 22 Feb 2027 without a reverse split below 1:20, with Bitcoin above $110,000
- Collecting more than $12m of the $24.0m related-party receivable in cash