Switch theme
Sign up to access all valuation multiples
VERSES AI Inc is a cognitive computing company building next-generation intelligent software systems modeled after the wisdom and genius of Nature. Designed around first principles found in science, physics and biology, its flagship product, Genius, is a suite of tools for machine learning researchers and engineers to model complex dynamic systems and generate autonomous intelligent agents that continuously reason, plan, and learn. Imagine a Smarter World that elevates human potential through technology inspired by Nature.
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
VERSES AI has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, VERSES AI achieved revenue of $1.4M and an EBITDA of -$32.0M.
VERSES AI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See VERSES AI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.1M | $1.4M | XXX | XXX | XXX |
| Gross Profit | $0.3M | $0.3M | XXX | XXX | XXX |
| Gross Margin | 24% | 24% | XXX | XXX | XXX |
| EBITDA | -$13.3M | -$32.0M | XXX | XXX | XXX |
| EBITDA Margin | -1189% | -2328% | XXX | XXX | XXX |
| Net Profit | -$6.2M | -$13.6M | XXX | XXX | XXX |
| Net Margin | -553% | -989% | XXX | XXX | XXX |
| Net Debt | n/a | $0.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, VERSES AI's stock price is CAD 6 (or $4).
VERSES AI has current market cap of CAD 131M (or $91.5M), and EV of CAD 145M (or $101M).
See VERSES AI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $101M | $91.5M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, VERSES AI has market cap of $91.5M and EV of $101M.
VERSES AI's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate VERSES AI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for VERSES AI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $101M | XXX | XXX | XXX |
| EV/Revenue | 73.7x | XXX | XXX | XXX |
| EV/EBITDA | -3.2x | XXX | XXX | XXX |
| P/E | -2.8x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -4.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpVERSES AI's NTM/LTM revenue growth is n/a
VERSES AI's revenue per employee for the last fiscal year averaged $13K, while opex per employee averaged $0.3M for the same period.
Over next 12 months, VERSES AI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate VERSES AI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for VERSES AI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 23% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -2328% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 140% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $13K | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.3M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 220% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1017% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 611% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 2047% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Presight AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Benevolent AI | XXX | XXX | XXX | XXX | XXX | XXX |
| Pointerra | XXX | XXX | XXX | XXX | XXX | XXX |
| Beamtree | XXX | XXX | XXX | XXX | XXX | XXX |
| Unith | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
VERSES AI acquired XXX companies to date.
Last acquisition by VERSES AI was XXXXXXXX, XXXXX XXXXX XXXXXX . VERSES AI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was VERSES AI founded? | VERSES AI was founded in 2020. |
| Where is VERSES AI headquartered? | VERSES AI is headquartered in Canada. |
| How many employees does VERSES AI have? | As of today, VERSES AI has 105 employees. |
| Is VERSES AI publicy listed? | Yes, VERSES AI is a public company listed on NEOE. |
| What is the stock symbol of VERSES AI? | VERSES AI trades under VERS ticker. |
| When did VERSES AI go public? | VERSES AI went public in 2022. |
| Who are competitors of VERSES AI? | Similar companies to VERSES AI include e.g. Presight AI, Benevolent AI, Pointerra, Beamtree. |
| What is the current market cap of VERSES AI? | VERSES AI's current market cap is $91.5M |
| What is the current revenue growth of VERSES AI? | VERSES AI revenue growth between 2023 and 2024 was 23%. |
| Is VERSES AI profitable? | Yes, VERSES AI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
