← All companies

Helsing

European AI defence company developing software-defined sensor fusion, threat recognition, and autonomous targeting systems for NATO allies.

DefenseGermany·Founded 2021·RSU equity·helsing.ai ↗
Compare ⇄Calculate →
Source-audited Jun 12, 2026
Reference estimate only
4 methods · Source-audited Jun 12, 2026Low confidence (34%)

The four valuation methods disagree significantly (25.5× spread). Treat this as a wide reference range only — not a reliable point estimate.

$14B
wide range · ~$13B – ~$19B
Implied per-share: $243.3 · vs last primary +14%

No verified public secondary-market signal available for Helsing. The estimate relies on last confirmed financing, peer multiples, sector momentum, and time decay.

Valuation basis:Last primary roundSource-audited Jun 12, 2026
Last primary round
$14B
Series D · 13mo ago
Secondary signal
—
No verified secondary signal

No verified public secondary signal is available. Hiive/Forge links are monitoring links only, not evidence of a current executable price.

Headcount
500
employees · LinkedIn+67%

LinkedIn count — directional proxy only. Historical figure sourced via Wayback Machine; treat ±15% as normal variance.

Revenue (est.)
$50M
annual run rate · est.

Complete company data

Every input we use, where we got it from, and how much we trust it.

✓

Source verification: PrivatePulse editorial review · manual-source-audit-2026-06

FieldValueConfidence
Company fundamentals
SectorDefensehigh
HeadquartersGermanyhigh
Founded2021high
Websitehelsing.aihigh
Last primary round
Post-money valuation$14Bhigh
Round nameSeries Dhigh
Date2025-06-17 (13 months ago)high
Lead investorPrima Materiahigh
Amount raised$600Mmedium
Capitalization
Total fully-diluted shares65.854Mlow
Implied share price (illustrative only)~$243low
Primary equity type grantedRSUhigh
Financials
Annual revenue (est.)$50Mmedium
EV / Revenue (implied)280.0xmedium
Headcount
Employees (now)500medium
Employees (12 months ago)300medium
12-month headcount growth+67%medium
Methodology inputs
Sector ETF proxyITAmedium
ETF annual return (trailing 3-yr)28%medium

Funding history

Primary rounds reported in Bloomberg, WSJ, TechCrunch, Reuters, or SEC Form D filings (efts.sec.gov). Linked per round below.

Valuation progression (equity rounds)
Valuation progression · equity rounds
$14.0Blatest · Series D
Total growth
28×
Our estimate
$16.0B
$0.0B$4.7B$9.5B$14.2B$18.9BSeries ASeries B$5.4BSeries ClatestSeries Dest.Est.
Primary round
Down round
Our estimate
Series D+159%2025-06-17
$14.0B
Led by Prima Materia · raised $600M
Source: Helsing blog · confirmed by Bloomberg Jun 2025 ↗
Series C+116%2024-06-05
$5.4B
Led by General Catalyst · raised $490M
Source: FT Jun 2024(historical ref.)
Series B+400%2022-10-13
$2.5B
Led by Accel · raised $209M
Source: TechCrunch Oct 2022(historical ref.)
Series A2021-12-01
$0.5B
Led by Spotify CEO / Various · raised $102M
Source: Sifted Dec 2021(historical ref.)

Secondary market signals

Secondary market signals: bid/ask/trade indications from Hiive (hiive.com), Forge Global, Caplight Index, and tender prices reported in the press.

No active listings found

We monitor Hiive, Forge Global, and EquityZen for Helsing listings. As of July 2026, no verified secondary market activity has been recorded.

Secondary listings for private companies appear without announcement and typically close within days. When a listing appears, it often signals an upcoming tender offer or funding round.

Primary round history as valuation signal

In the absence of secondary market data, the funding history below is the primary valuation anchor. Method C (time-decay) uses this data to estimate current value.

Series D · 2025-06$14B
Series C · 2024-06$5.4B
Series B · 2022-10$2.5B

Get notified when a listing appears

Pro subscribers get notified within 2 hours when a secondary listing for Helsing is detected. Most employees first hear about tender offers days after the market already knows.

Get listing alerts →

Check directly: Hiive ↗ · Forge Global ↗ · SEC Form D ↗

Public peer comparables

Public peer comparables: editorial selection of public companies with the closest business model. EV/Revenue and growth from public 10-Q filings and Bloomberg, refreshed quarterly.

TickerCompanyEV / Revenue
AIRAAR Corp.1.73x
KTOSKratos Defense & Security Solut6.47x
LMTLockheed Martin Corporation1.59x
PLTRPalantir Technologies Inc.59.21x

Confidence breakdown

How much we trust each of the four valuation methods for this specific company, and why.

Method A — Peer-multiple
weight 25%suppressed23% confidence
↳ Effectively excluded from the blend — this method is structurally unreliable for this company.
Growth-weighted peer EV/Revenue: 39.4x → 30% private-company discount → 27.6x on $50M revenue. Output implies less than half the recent market anchor ($14B) — this company is likely valued on optionality / non-revenue factors and Method A is structurally less reliable here.
Method B — Secondary-implied
weight 45%suppressed25% confidence
↳ Effectively excluded from the blend — this method is structurally unreliable for this company.
No verified secondary market data available — estimate relies on primary round, peer multiples, and sector momentum.
Method C — Primary time-decay
weight 20%→ $35.1B64% confidence
$14B round (2025-06-17) × 2.65× growth × 0.95× multiple decay over 1.1 years
Method D — Sector momentum
weight 10%→ $18.2B44% confidence
$14B × (1 + 28% p.j.)^1.1yr = $18.2B via ITA ETF-proxy
Overall confidence
34%
Weighted average of the four methods. Above 60% is high, 35–60% medium, below 35% low.
Low

Worked example for an employee

Illustrative mechanics only — this shows how the equity model works, not a reliable value estimate.

Illustrative mechanics only

This example shows equity mechanics only. It is not a reliable estimate of current value because model support is weak (confidence 34%, spread 25.5×).

Show illustrative values (not a reliable estimate) ▸
Profile: a hypothetical employee who joined Helsing 24 months ago (2024-07-10) with 2,000 units, on the standard 4-year vesting schedule with a 1-year cliff.
Vesting
1,000 of 2,000
50% vested at month 24
Implied share price (mid)
$243
weighted average of 4 methods — low confidence
Gross vested value
$243,330
vested shares × implied price
Net value
$243,330
no strike, gross = net
Tax (rough)
$55,552
US federal only · AMT risk: low
What if the next round is…
Up round +30%
$275,068
New round at +30% valuation, 15% new shares issued
Down round −30%
$141,942
New round at −30% valuation, 20% new shares (higher dilution in distress)
Secondary today
$206,830
Sale on the secondary market at the typical 15% discount to the mid estimate
These illustrative values use the same calculation engine as the live calculator, but the underlying model is low-confidence for Helsing. Use your own numbers as a starting point only. Try the calculator →

Transparent assumptions

What we assumed where exact data isn't available. If any of these don't match your situation, the numbers above will be off.

Fully-diluted share count
65.853659M shares
We don't have authoritative cap-table access for private companies. The number above is reconstructed from SEC Form D filings, secondary-market price-vs-valuation math, and leaked share-class summaries. Actual fully-diluted count (including unvested option pool and SAFEs) may differ by 5–15%.
Common-stock waterfall
1.0× to common
We assume a clean common-stock outcome — i.e. preferred-share liquidation preferences and ratchets do not extract value before common. In a down-exit, this assumption can be very wrong: preferred stack can take 30–70% of proceeds.
Private-company illiquidity discount
30% off public peers
Applied to Method A (peer-multiple). Per-company because category leaders with deep secondary markets and a clear IPO path warrant a smaller discount than early-stage names. The literature range is 10–35%; for Helsing we use 30% based on secondary-market depth, valuation history, and proximity to liquidity.
Revenue growth assumption (Method C)
150% YoY
Compounded forward from the last primary date to today to estimate the company's value drift. Set per-company based on disclosed or reported ARR trajectory. Method C is further capped at 1.3× the most recent secondary trade (if any) to stop runaway extrapolation when revenue growth outpaces what the market is actually paying.
Sector ETF momentum (Method D)
ITA @ 28%/year
Method D applies the trailing return of ITA as a market-proxy adjustment to the primary valuation. Crude — meant as a tiebreaker when peer and secondary data conflict, not as a primary signal.
Outlier auto-downweight
Methods >50% from median get ½ weight
Robust-statistics safety net: any method whose output strays more than 50% from the median of the other three methods has its confidence weight halved when computing the blended mid-point. Prevents a single bad extrapolation from dragging the headline.
Recency decay for secondary trades
180-day half-life (e⁻ᵈ/¹⁸⁰)
A trade from 30 days ago counts ~5× more than one from 180 days ago. Tunable; some platforms use shorter half-lives.
Tax estimate
US federal only, single filer
Uses 2024 US federal brackets, ignoring state tax, NIIT, AMT credit recovery, and any other deductions. Treat as a directional sanity check, not a tax bill.
All data from public sources. Not investment, tax, or legal advice. Not affiliated with Helsing. Last refreshed manually — see methodology for our update cadence.