Using the industry peer median P/E Multiples multiple (trailing + forward), Katapult Holdings, Inc. (KPLT) has a fair value of $2.38 based on 2 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Katapult Holdings, Inc.KPLT | 33 | — | — |
| Airship AI Holdings, Inc. | 87 | 3.3x | — |
| FatPipe, Inc. Common Stock | 30 | 14.2x | 16.4x |
| Industry Median | 8.8x | 16.4x | |
| (*) Profit after tax | 1 | ||
| Equity Value | 12 | ||
| (/) Outstanding shares | 5 | ||
| Fair Price | $2 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Katapult Holdings, Inc. (KPLT) has a fair value of $227.42 based on 2 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Katapult Holdings, Inc.KPLT | 33 | 0.5x | 0.6x |
| FatPipe, Inc. Common Stock | 30 | 8.0x | 7.4x |
| Upland Software, Inc. | 19 | 7.2x | 5.5x |
| Industry Median | 7.6x | 6.5x | |
| (*) EBITDA | 187 | 151 | |
| = Enterprise Value | 1,424 | 976 | |
| (-) Net Debt | 57 | 57 | |
| Equity Value | 1,367 | 919 | |
| (/) Outstanding shares | 5 | 5 | |
| Fair Price | $272 | $183 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Katapult Holdings, Inc. (KPLT) has a fair value of $92.64 based on 7 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Katapult Holdings, Inc.KPLT | 33 | 0.3x | 0.4x |
| Airship AI Holdings, Inc. | 87 | 5.0x | 3.2x |
| Knorex Ltd. | 34 | 3.6x | — |
| FatPipe, Inc. Common Stock | 30 | 2.0x | 1.9x |
| U-BX Technology Ltd. | 24 | 0.4x | — |
| Upland Software, Inc. | 19 | 1.6x | 1.2x |
| SurgePays, Inc. | 13 | 0.4x | 0.2x |
| FiscalNote Holdings, Inc. | 3 | 74.7x | 59.5x |
| Industry Median | 2.0x | 1.9x | |
| (*) Revenue | 292 | 236 | |
| = Enterprise Value | 597 | 448 | |
| (-) Net Debt | 57 | 57 | |
| Equity Value | 540 | 391 | |
| (/) Outstanding shares | 5 | 5 | |
| Fair Price | $107 | $78 | |
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.