Using the industry peer median EV/Revenue multiple (trailing + forward), Kodiak AI, Inc. Warrants (KDKRW) has a fair value of $0.59 based on 5 comparable companies in the Asset Management industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Kodiak AI, Inc. WarrantsKDKRW | 120 | 27.9x | 9.5x |
| Great Elm Capital Corp. 8.50% Notes DUE 2029 | 354 | 11.4x | 9.9x |
| Silvercrest Asset Management Group Inc. | 105 | 0.7x | 0.7x |
| BCP Investment Corporation | 103 | 10.2x | 5.3x |
| OFS Credit Company, Inc. | 100 | 4.9x | 8.3x |
| Pearl Diver Credit Company Inc. | 73 | 3.6x | 3.5x |
| Industry Median | 4.9x | 5.3x | |
| (*) Revenue | 4 | 11 | |
| = Enterprise Value | 19 | 60 | |
| (-) Net Debt | -14 | -14 | |
| Equity Value | 33 | 75 | |
| (/) Outstanding shares | 91 | 91 | |
| Fair Price | $0 | $1 | |
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.