investorscraft@gmail.com

Intrinsic Value of Digital Ally, Inc. (DGLY)

Previous Close$2.30
Intrinsic Value
Upside potential
Previous Close
$2.30

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

Digital Ally, Inc. operates in the technology sector, specializing in advanced video surveillance solutions for law enforcement, commercial fleets, and security applications. The company generates revenue primarily through the sale of body-worn cameras, in-car video systems, and cloud-based evidence management software. Its products are designed to enhance transparency, accountability, and operational efficiency for public safety and private security clients. Digital Ally competes in a fragmented market dominated by larger players like Axon Enterprise, but it differentiates itself through proprietary technology and integrated software solutions. The company’s niche focus on rugged, reliable hardware and scalable digital evidence platforms positions it as a secondary player with growth potential in underserved segments. Despite facing pricing pressures and competitive challenges, Digital Ally maintains a foothold in municipal and enterprise markets, leveraging its expertise in real-time video analytics and compliance-driven solutions.

Revenue Profitability And Efficiency

Digital Ally reported revenue of $19.7 million for FY 2024, reflecting ongoing demand for its video surveillance systems. However, the company posted a net loss of $19.8 million, with diluted EPS of -$111.6, underscoring persistent profitability challenges. Operating cash flow was negative at $5.1 million, while capital expenditures remained minimal at $28,795, indicating constrained reinvestment capacity. These metrics highlight inefficiencies in scaling operations profitably.

Earnings Power And Capital Efficiency

The company’s significant net loss and negative operating cash flow suggest weak earnings power. With minimal capital expenditures, Digital Ally appears to prioritize cost containment over growth initiatives. The high per-share loss relative to revenue indicates substantial fixed costs or pricing pressures, limiting capital efficiency. Absent a turnaround, the current trajectory may strain liquidity further.

Balance Sheet And Financial Health

Digital Ally’s balance sheet shows $454,314 in cash against $8.7 million in total debt, signaling liquidity risks. The debt-heavy structure, coupled with recurring losses, raises concerns about solvency. Without meaningful EBITDA generation, the company may face refinancing challenges or dilution to meet obligations. Financial health remains precarious unless operational improvements materialize.

Growth Trends And Dividend Policy

Revenue trends are stagnant, with no clear growth catalysts evident. The absence of dividends aligns with the company’s unprofitable status and reinvestment needs. Digital Ally’s focus appears to be on stabilizing operations rather than expansion, though market penetration in niche segments could offer modest upside if execution improves.

Valuation And Market Expectations

The market likely prices Digital Ally as a speculative play, given its consistent losses and leveraged position. Valuation multiples are irrelevant due to negative earnings, leaving equity value contingent on turnaround potential or strategic alternatives. Investors may discount prospects until sustainable profitability is demonstrated.

Strategic Advantages And Outlook

Digital Ally’s proprietary technology and compliance-driven solutions provide narrow differentiation in a competitive market. The outlook remains uncertain, hinging on cost management and demand for niche surveillance products. Without operational restructuring or new revenue streams, the company faces ongoing headwinds in achieving viability.

Sources

Company filings (10-K), CIK 0001342958

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