US · NUKK
Nukkleus Inc.
- Sector
- Technology · Software - Application
- Headquarters
- Jersey City, NJ 07310
- Website
- nukk.com
Price · as of 2024-09-30
—
Market cap 51.53M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.77 | — |
| Intrinsic Value(DCF) | $0.61 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $259.83 | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.02 | $50.56 | $0.00 | $0.00 | $0.57 |
| 2016 | $0.80 | $4,543.79 | $1,148.02 | $0.00 | $0.00 |
| 2017 | $0.64 | $41.81 | $5,547.10 | $0.00 | $0.00 |
| 2018 | $0.48 | $253.57 | $2,601.63 | $0.00 | $0.36 |
| 2019 | $0.36 | $68.11 | $1.04 | $0.00 | $0.00 |
| 2020 | $0.40 | $28.86 | $0.00 | $0.00 | $0.00 |
| 2021 | $2.40 | $110.83 | $1.15 | $0.02 | $0.00 |
| 2022 | $0.32 | $24.38 | $0.00 | $0.00 | $0.00 |
| 2023 | $0.88 | $272.94 | $0.00 | $0.00 | $26.64 |
| 2024 | $1.53 | $64.77 | $0.00 | $0.00 | $259.83 |
AI valuation
Our deep-learning model estimates Nukkleus Inc.'s (NUKK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.77
- Current price
- —
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.61
— upside
Graham-Dodd
—
— upside
Graham Formula
$259.83
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NUKK | Nukkleus Inc. | $7.29 | 51.53M | +788% | -92% | — | +3,464% | -0.31 | -0.37 | 0.45 | -0.76 | — | -0.37 | 16.89% | -239.78% | -144.07% | 128.19% | 298.21% | -392.76% | -0.56 | -25.78 | 0.14 | 0.09 | -0.50 | -6438.00% | -6355.00% | 19964.00% | -144.41% | -0.54 | 80.31% | 0.00% | 0.00% | 0.00% | -0.43 | -1.58 | 1.02 | -106.00 |
| AWRE | Aware, Inc. | $2.22 | 47.34M | +9,457% | -46% | -88% | — | -7.35 | 1.05 | 1.87 | -1.80 | — | 1.26 | 93.49% | -31.89% | -25.48% | -13.59% | -73.04% | -9.96% | 0.14 | — | 4.19 | 4.05 | 1.75 | -4000.00% | -469.00% | -27742.00% | -9.85% | -0.40 | -42.23% | 0.00% | 0.00% | 10.47% | -1.62 | -2.80 | 0.52 | 0.05 |
| KPLT | Katapult Holdings, Inc. | $11.21 | 51.21M | +1,028% | -19% | — | — | -1.86 | -1.03 | 0.20 | 0.98 | — | -0.99 | 18.52% | -3.28% | -10.48% | 69.30% | -15.59% | -26.71% | -2.42 | -0.43 | 0.65 | 0.02 | 0.68 | -3356.00% | 1156.00% | 7741.00% | -67.61% | -0.23 | -62.78% | 0.00% | 0.00% | 1.27% | -19.51 | -4.84 | 0.64 | -0.28 |
| LPSN | LivePerson, Inc. | $5.84 | 37.62M | +782% | -4% | — | +4,994% | -0.61 | -1.23 | 0.26 | -6.03 | -3.34 | -0.27 | 61.70% | -19.93% | -42.97% | 1400.28% | -17.70% | -18.61% | -7.83 | -4.30 | 1.65 | 1.53 | -4.86 | 1841.00% | -2227.00% | -1683.00% | -48.81% | -0.11 | -11.44% | 0.00% | 0.00% | 44.99% | -6.85 | -10.59 | 1.36 | -1.85 |
| MKTW | MarketWise, Inc. | $16.84 | 46.46M | +19,852% | -60% | — | — | 0.28 | -2.05 | 0.06 | -0.70 | 0.11 | -0.54 | 87.60% | 21.77% | 1.73% | -788.48% | -64.53% | 28.38% | -0.35 | — | 0.65 | 0.39 | -0.97 | 25700.00% | -881.00% | -13761.00% | -88.66% | -0.09 | 17.13% | 5.85% | 1.60% | 47.80% | -0.76 | 2.97 | -0.17 | 1.67 |
| NTWK | NetSol Technologies, Inc. | $4.09 | 48.2M | +2,663% | +170% | -9% | -5% | 10.38 | 1.25 | 0.72 | 7.90 | 3.28 | 1.66 | 49.29% | 5.30% | 4.42% | 12.58% | 9.99% | 7.22% | 0.24 | 4.02 | 2.35 | 2.19 | -1.65 | 31667.00% | 765.00% | -13908.00% | -1.97% | 0.02 | -3.53% | 0.00% | 0.00% | 3.17% | 11.21 | -41.95 | 0.59 | 2.24 |
| NXTT | Next Technology Holding I… | $16.26 | 46.6M | +297,865% | +11,180% | +40,231% | — | 0.13 | 0.03 | 1.58 | — | 0.15 | 0.03 | 59.44% | -0.93% | 1197.20% | 34.11% | -0.02% | 30.38% | 0.01 | — | 30.43 | 0.81 | — | 9031.00% | -3164.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -174.23 | — | 1.63 | 1.48 |
| PHUN | Phunware, Inc. | $2.36 | 47.64M | +1,936% | +167% | +115% | +872% | -3.33 | 0.32 | 10.77 | 7.67 | — | 0.32 | 45.59% | -435.53% | -323.49% | -21.55% | 203.44% | -16.98% | 0.01 | -102.88 | 17.63 | 17.56 | 11.07 | -9576.00% | -3400.00% | -2784.00% | -38.73% | -2.06 | 194.84% | 0.00% | 0.00% | 334.00% | 5.59 | 5.84 | -24.36 | -0.36 |
| SURG | SurgePays, Inc. | $2.60 | 51.55M | +9,636% | +83,107,359% | — | +4,044% | -0.57 | 1.71 | 0.43 | -0.46 | — | 2.48 | -23.53% | -68.63% | -75.11% | -210.89% | -307.34% | -139.41% | 0.30 | -75.39 | 2.95 | 2.44 | 0.17 | -27319.00% | -5561.00% | -31816.00% | -83.34% | -3.52 | -160.57% | 0.00% | 0.00% | 2.41% | -0.45 | -0.87 | 0.31 | -4.37 |
| UPLD | Upland Software, Inc. | $1.92 | 55.24M | +1,398% | -41% | — | — | -0.70 | 0.75 | 0.29 | -6.80 | — | -0.28 | 70.49% | -37.23% | -41.02% | -64.63% | -24.70% | -16.11% | 2.78 | -11.44 | 0.98 | 0.82 | -5.10 | -2617.00% | -774.00% | -5206.00% | 29.81% | 0.20 | 5.64% | 0.00% | 0.00% | 24.87% | -3.07 | 13.44 | 1.14 | -1.60 |
| VBIX | Viewbix Inc. | $1.99 | 21.19M | +1,378% | +12% | — | +647% | -16.50 | 40.33 | 8.64 | -22.63 | — | -27.84 | 18.39% | -42.89% | -44.74% | -137.02% | -65.55% | -43.17% | 1.15 | -11.22 | 0.60 | 0.50 | -0.57 | -4490.00% | -6616.00% | 6797.00% | 0.66% | 0.12 | 8.88% | 0.00% | 0.00% | 0.90% | -20.66 | 154.85 | 8.86 | 7.36 |
About Nukkleus Inc.
Nukkleus Inc., a financial technology company, focuses on providing software and technology solutions for retail foreign exchange trading industry worldwide. The company primarily offers software, technology, customer sales and marketing, and risk management technology hardware and software solutions. It also offers financial services to enable conversion of fiat currencies to cryptocurrencies and vice versa. The company was formerly known as Compliance & Risk Management Solutions Inc. and changed its name to Nukkleus Inc. The company was incorporated in 2013 and is headquartered in Jersey City, New Jersey. Nukkleus Inc. operates as a subsidiary of Global Elite Holdings Ltd.
- CEO
- Menachem Shalom
- Employees
- 12
- Beta
- -6.78
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.61 ÷ —) − 1 = — (DCF, example).