investorscraft@gmail.com

Intrinsic ValueAeroVironment, Inc. (0HAL.L)

Previous Close£280.32
Intrinsic Value
Upside potential
Previous Close
£280.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AeroVironment, Inc. operates as a specialized provider of robotic systems, primarily serving defense and government sectors through its four core segments: Unmanned Aircraft Systems (UAS), Tactical Missile Systems (TMS), Medium Unmanned Aircraft Systems (MUAS), and High Altitude Pseudo-Satellite Systems (HAPS). The company’s revenue model hinges on the sale of advanced unmanned platforms, payload integrations, and related support services, with a strong focus on U.S. Department of Defense contracts and allied international governments. Its product portfolio includes small UAS, ground control systems, and high-altitude pseudo-satellite solutions, positioning it as a key player in defense technology innovation. AeroVironment’s market position is reinforced by its decades-long expertise in unmanned systems, enabling it to address evolving military and surveillance needs with tailored, high-performance solutions. The company competes in a niche but growing segment of the defense industry, where technological superiority and reliability are critical differentiators. Its strategic emphasis on R&D and integration capabilities allows it to maintain a competitive edge in an industry increasingly reliant on autonomous and remotely operated systems.

Revenue Profitability And Efficiency

AeroVironment reported revenue of $716.7 million for FY 2024, with net income of $59.7 million, reflecting a net margin of approximately 8.3%. The company’s diluted EPS stood at $2.18, indicating modest but stable profitability. Operating cash flow was $15.3 million, though capital expenditures of $22.9 million suggest ongoing investments in production and R&D, which may pressure short-term cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its defense-focused contracts, which provide recurring revenue streams. However, capital efficiency appears constrained, as evidenced by negative free cash flow due to high capex relative to operating cash flow. This underscores the capital-intensive nature of its operations, though long-term contracts may stabilize future cash flows.

Balance Sheet And Financial Health

AeroVironment maintains a solid balance sheet with $73.3 million in cash and equivalents against total debt of $59.7 million, indicating a manageable leverage position. The company’s liquidity is adequate, though its capex-heavy model requires careful cash management to sustain growth without overextending financial resources.

Growth Trends And Dividend Policy

Growth is likely driven by defense sector demand for advanced unmanned systems, though the company does not pay dividends, reinvesting earnings into R&D and expansion. Its market cap of $7.6 billion reflects investor confidence in its niche positioning and long-term growth potential in defense technology.

Valuation And Market Expectations

Trading on the LSE with a beta of 0.8, AeroVironment exhibits lower volatility relative to the broader market. Its valuation aligns with its specialized role in defense, though investors may weigh its growth prospects against sector-specific risks such as budget cycles and geopolitical factors.

Strategic Advantages And Outlook

AeroVironment’s strategic advantages lie in its deep expertise in unmanned systems and strong government ties. The outlook remains positive, given increasing defense spending on autonomous technologies, though execution risks and competition in the defense sector could pose challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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