investorscraft@gmail.com

Intrinsic ValueAqua Metals, Inc. (AQMS)

Previous Close$4.77
Intrinsic Value
Upside potential
Previous Close
$4.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aqua Metals, Inc. operates in the sustainable materials sector, specializing in innovative lead recycling technologies. The company’s core business revolves around its proprietary AquaRefining process, which aims to revolutionize traditional lead-acid battery recycling by replacing smelting with a cleaner, more efficient electrochemical method. This positions Aqua Metals as a disruptor in the $20 billion global lead recycling market, targeting environmental compliance and cost advantages for manufacturers and recyclers. The company primarily serves the energy storage and battery industries, where demand for sustainable solutions is growing due to regulatory pressures and ESG initiatives. Despite being a pioneer, Aqua Metals faces competition from established smelting-based recyclers and must scale its technology to achieve commercial viability. Its market position hinges on proving the economic and environmental superiority of AquaRefining at scale, which could unlock partnerships with battery producers and waste management firms seeking greener alternatives.

Revenue Profitability And Efficiency

Aqua Metals reported no revenue for the period, reflecting its pre-commercial stage as it focuses on technology development and pilot operations. The net loss of $24.6 million and negative operating cash flow of $13.6 million underscore significant ongoing R&D and capital expenditures. With diluted EPS of -$3.83, the company’s path to profitability depends on scaling its recycling solutions and securing commercial contracts.

Earnings Power And Capital Efficiency

The absence of revenue highlights Aqua Metals’ reliance on external funding to sustain operations. Capital expenditures of $12.2 million indicate heavy investment in infrastructure, while negative cash flow signals operational inefficiencies typical of early-stage cleantech firms. The company’s ability to monetize its technology will determine future capital efficiency, but current metrics reflect high burn rates and unproven commercial traction.

Balance Sheet And Financial Health

Aqua Metals holds $4.1 million in cash against $4.3 million in total debt, suggesting limited liquidity without additional financing. The near-parity of cash and debt raises concerns about near-term solvency, especially given persistent operating losses. Investors should monitor fundraising efforts or strategic partnerships to bridge the gap until revenue generation begins.

Growth Trends And Dividend Policy

Growth prospects hinge on commercializing AquaRefining, with no near-term revenue visibility. The company does not pay dividends, consistent with its focus on reinvesting scarce resources into technology deployment. Long-term growth depends on regulatory tailwinds favoring clean recycling and adoption by battery manufacturers, but execution risks remain high.

Valuation And Market Expectations

The market likely values Aqua Metals as a high-risk, high-potential cleantech play, with no revenue multiples applicable. Investor sentiment may fluctuate based on milestones like pilot successes or partnerships, but skepticism persists due to prolonged losses and unproven scalability. The stock’s volatility reflects binary outcomes for its technology’s adoption.

Strategic Advantages And Outlook

Aqua Metals’ key advantage is its patented AquaRefining technology, which could disrupt an industry reliant on pollutive smelting. However, commercialization challenges and capital constraints temper optimism. The outlook remains speculative, with success contingent on securing anchor customers and scaling operations. Regulatory support for green recycling could accelerate opportunities, but the company must demonstrate viability beyond pilot phases.

Sources

Company filings (10-K), CIK 0001621832

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount