investorscraft@gmail.com

Intrinsic ValueiRobot Corporation (0R38.L)

Previous Close£0.06
Intrinsic Value
Upside potential
Previous Close
£0.06

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

iRobot Corporation is a pioneer in consumer robotics, specializing in automated home cleaning solutions. The company's core revenue model revolves around its flagship Roomba vacuuming robots and Braava mopping robots, complemented by accessories, consumables, and subscription services. iRobot also diversifies into educational robotics with its Root and Create 2 platforms, alongside portable vacuums and air purifiers under the Aeris brand. Operating in the competitive consumer cyclical sector, iRobot has established a strong brand presence in the U.S., Europe, and Asia, leveraging direct-to-consumer channels and retail partnerships. Despite facing intense competition from low-cost manufacturers and tech giants expanding into smart home devices, iRobot maintains a technological edge through advanced navigation and AI-driven features. However, its market position is challenged by pricing pressures and shifting consumer preferences toward multi-functional devices. The company’s focus on innovation and ecosystem integration remains critical to sustaining its leadership in the premium robotics segment.

Revenue Profitability And Efficiency

In FY 2024, iRobot reported revenue of $681.8 million, reflecting ongoing demand for its robotic solutions. However, the company posted a net loss of $145.5 million, with diluted EPS at -$4.92, indicating profitability challenges amid rising costs and competitive pressures. Operating cash flow was negative at -$33.2 million, though capital expenditures remained minimal at -$118,000, suggesting restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

iRobot's earnings power is constrained by its recent losses, with negative net income highlighting operational inefficiencies. The company’s capital efficiency is under scrutiny, as its cash flow from operations fails to cover debt obligations. The lack of significant capital expenditures points to a cautious approach, possibly prioritizing liquidity over expansion in the near term.

Balance Sheet And Financial Health

iRobot’s balance sheet shows $134.3 million in cash and equivalents against $227.1 million in total debt, raising concerns about liquidity. The net debt position underscores financial strain, though the absence of dividends allows for potential reinvestment. The company’s ability to manage debt while funding innovation will be critical to its financial stability.

Growth Trends And Dividend Policy

Growth trends are muted, with profitability challenges overshadowing revenue stability. iRobot does not pay dividends, redirecting resources toward R&D and market retention. The company’s future growth hinges on product differentiation and scaling its subscription services, though macroeconomic headwinds may delay recovery.

Valuation And Market Expectations

With a market cap of $83.4 million, iRobot trades at a significant discount to its revenue, reflecting investor skepticism about its turnaround potential. The beta of 1.188 indicates higher volatility relative to the market, aligning with its uncertain outlook. Market expectations remain subdued pending clearer signs of operational improvement.

Strategic Advantages And Outlook

iRobot’s strategic advantages lie in its brand recognition and technological expertise in consumer robotics. However, the outlook is cautious, as competitive pressures and financial constraints limit near-term upside. Success depends on executing cost reductions, innovating beyond core products, and potentially exploring strategic partnerships to regain momentum.

Sources

Company filings, market data

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